Crescent Energy: Now With A 5% Dividend Yield

Sep. 25, 2022 6:46 AM ETCrescent Energy Company (CRGY)4 Comments


  • Shares of oil and gas concern Crescent Energy Company have fallen by some 30% from highs earlier this year.
  • With reduced correlation to energy prices and trading at an EV/FY22E EBITDAX of 2.8, the recent broad insider buying merited a deeper dive into this quasi-anonymous company.
  • The stock also now yields 5%. A full investment analysis follows in the paragraphs below.
  • Looking for a portfolio of ideas like this one? Members of The Insiders Forum get exclusive access to our model portfolio. Learn More »

Working Pumpjacks On Sunset


Suffering is one of life's great teachers. ― Bryant McGill

Today, we go to the energy sector and profiled a midcap energy producer whose stocks have had a roller coaster right of late. The shares have seen some broad insider activity of late and shares now have a five percent dividend yield. A full analysis follows below.

Stock Chart

Seeking Alpha

Company Overview

Crescent Energy Company (NYSE:CRGY) is a Houston based independent energy concern with a focus on the production, development, and acquisition of oil, natural gas, and NGL reserves across onshore basins in five states, including the Eagle Ford, Rockies, Barnett, and Permian. The company held pro forma YE21 proved reserves of 598 million barrels of oil equivalents (MMBoe) valued at ~$8.6 billion (PV-10), comprised of 55% liquids and 83% proved developed reserves with ~65% of its revenue derived from oil. Crescent was formed from the merger of publicly traded Contango Oil & Gas Company and Kohlberg Kravis & Roberts' (KKR's) Independence Energy in December 2021 with its first trade executed at $15.10 a share. Its stock trades around $13.50 a share, translating to a market cap of $2.55 billion.

Company Profile

May Company Presentation

The company is capitalized by two classes of stock. The 42.0 million shares of publicly traded Class A stock confer economic benefit and one vote per share. The 127.5 million shares of privately held (by KKR) Class B stock bestow no economic interest, one vote per share, and transferability into Class A stock on a one-for-one basis.

Company Footprint

May Company Presentation


Since Contango and Independence both employed growth-through-acquisition strategies pre-merger, their combination permitted Crescent to pursue larger assets in an environment where there is plenty of properties on the market and not many interested buyers, owing to the current geopolitical milieu and longer-term secular trends. As proof, management offers the 150 to 200 assets for sale it will evaluate during 2022.

Company Vision

May Company Presentation

Unlike many of its competitors, the company is well-capitalized and targets a net leverage ratio of 1.0 (versus an industry average of 3.1 since 2014) with acquisitions aimed at generating strong, predictable free cash flow in a highly volatile and low-visibility industry. Specifically, M&A activity is designed to generate returns in excess of two times its invested capital with payback periods of less than five years. Management concentrates on mature assets with low decline rates in low-risk areas with robust midstream support, generally where it has an existing position so it can realize administrative and operating synergies. Capital is then returned to shareholders in the form of dividends that generally equate to 10% of Adj. EBITDAX (i.e., EBITDA before exploration expenses). Employing this approach, Crescent and its predecessor companies have executed 25 acquisitions since the beginning of 2017.

Company's Reserves

May Company Presentation

Its most recent (March 2022) acquisition is an extension of that philosophy. The company purchased reserves of ~$1.1 billion (PV-10 sensitized to NYMEX pricing on June 30, 2022) and production of 30,000 Boe/d (~65% oil) across 145,000 contiguous acres in the Uinta Basin (of the Rockies) for a cash consideration of $690 million. According to management, the acquisition is accretive, increasing the scale of its production base in the region while reducing its per unit cost structure. The Uinta Basin assets did not alter the company's net leverage, which remained at 1.3, with expectations for it to return to its 1.0 target by YE22. Crescent has three rigs in total dedicated to its Uinta and Eagle Ford properties, which are responsible for ~85% of its oil production.

To support stability of its near-term cash flows, the company engages in an active rolling hedge strategy, although it does have long-term exposure to oil and gas prices.

Stock Price Activity

Admittedly, these growth by acquisition and hedging strategies are easier to execute in a period of lower oil prices and no backwardation versus higher oil prices with significant backwardation as sellers are going to want to be paid on current market pricing (or at least somewhere close) while significant sums of money are left on the table hedging in soaring markets. Crescent brief history is case in point. West Texas Intermediate [WTI] closed at $72.36 a barrel the day the new company was birthed via merger at $15.10 per share on December 8, 2021. But within a week, shares of CRGY were began trading below $15 and did not close above $15.10 until the Ukrainian oil rally was in full force on March 4. 2022 with WTI closing at $115.68 a barrel, or $43.32 higher than December 8th. This significant 'underperformance' could be blamed somewhat on its derivative strategy that had 70% of its oil production and 71% of its natural gas output subject to hedging; but it was also a function of the investment community not knowing or caring about Crescent, attributable to its low float and lack of Street coverage until early April 2022.

With oil steadfastly in the triple digits beginning in mid-March until recent recently, Crescent caught a bid and traded predominantly between $16 and $19 a share through June 10, 2022, when it closed at $18.01. On that same date, the company filed an amended S-1 to sell five million shares of stock. The market took notice and revalued shares of CRGY 11% lower in the subsequent trading session to $15.96, triggering a three-plus-week decline to an all-time closing low of $11.28 on July 6, 2022, despite the fact the secondary offering just recently took place. Not helping matters for owners of CRGY at the time was the concurrent retreat in crude prices below $100 a barrel for the first time in three months. Oil just went under $80.00 a barrel late this week.

2Q22 Earnings & Outlook

Although Crescent's stock did rebound slightly, it remained mostly in the $13 area until the company posted financial results on August 9, 2022, reporting net income of $225.6 million (non-GAAP), Adj. EBITDAX of $373.3 million ($640.2 million unhedged), and levered free cash flow of $137.2 million on revenue of $908.4 million as compared to a loss of $9.3 million (non-GAAP), Adj. EBITDAX of $194.9 million ($370.7 million unhedged) and levered free cash flow of $89.5 million on revenue of $598.9 million in the prior quarter (1Q22). The Adj. EBITDAX and levered free cash flow results represented 92% and 53% sequential improvements as the quarter reflected the addition of the Uinta property - raising output sequentially from 94,000 Boe/d to 142,000 Boe/d - and higher commodity prices. [Levered free cash flow is EBITDAX minus cash components (interest, taxes, and development costs).]

It goes without saying that hedging was exceptionally costly with Crescent losing $177.2 million in 2Q22 ($850.7 million in 1H22) as it realized a price of $78.84/bbl of crude versus $104.23/bbl unhedged and $3.51/MMcf of natural gas versus $6.40/MMcf unhedged.

Management maintained its FY22 outlook - which it had bumped higher concurrent to its 1Q22 report to reflect Uinta - expecting Adj. EBITDAX of $1.35 billion and levered free cash flow of $575 million with production of 141,000 Boe/d, all based on range midpoints.

Balance Sheet & Analyst Commentary

Some of the free cash will be earmarked for Crescent's quarterly dividend of $0.17 (5% yield), with the balance for debt reduction (assuming no additional acquisitions). The company's net leverage ratio stood at 1.2 on June 30, 2022 with access to $508 million of liquidity. Its debt of $1.5 billion will not start maturing until 2025. Proved developed reserves (PV-10) covered net debt by a factor of 4.8. In an attempt to improve (or at least maintain) its market visibility, the CFO and board have wisely elected not to pursue a share buyback program due to its already small float. The company priced five million shares at $15.00 apiece via a secondary offering earlier this month.

Cash Flow Model

May Company Presentation

The lone Street analyst covering Crescent's equity is Neal Dingmann at Truist. He initiated coverage in April 2022 with a buy rating and a price target of $24.

After the 2Q22 earnings report, shares of CRGY rallied to close above $14 which they currently still trade around. And then, in what appeared to be a coordinated effort, seven different insiders, led by CEO David Rockecharlie, acquired 85,666 shares of CRGY between $15.25 and $16.25 a share on August 12th - 16th. Last week, two beneficial owner entities reduced their holdings of CRGY by 5.75 million shares each.


While its industry contends with broad inflationary pressures and supply chain constraints against the current backdrop of declining oil prices, Crescent is vexed by anonymity. As a result, its stock can rise and fall substantially on little to no news - and sometimes without any correlation to energy prices - adding complexity to timing an investment. Furthermore, it is difficult to bestow credit on the company's cash flow stability approach when its hedging strategy cost it $1.82 billion on a pro forma basis over the past 18 months, which includes $970.7 million in the year preceding the Ukrainian conflict. Similarly, it is challenging for a concern with the word 'energy' as part of its moniker to receive credit in a declining oil price environment, especially when it wallows in relative obscurity.

That said, its approach is sound - non-optimal timing notwithstanding - and it trades at reasonable valuations: EV/FY22E Adj. EBITDAX of 2.8 and EV/FY22E levered cash flow of 6.5. And owing to its volatility, it enjoys significant option premiums - which, when paired with its 5% yield, would make Crescent more appealing as a covered call play. Unfortunately, while there are options available against the equity, they are not liquid enough to deploy this strategy. Therefore, with commodity prices continuing to fall and global growth noticeably slowing, we are passing on any investment recommendation around Crescent at this time despite its healthy yield.

Some people would rather die in their pride, than live in their humility. ― Anthony Liccione

Author's note: I present an update my best small and mid-cap stock ideas that insiders are buying only to subscribers of my exclusive marketplace, The Insiders Forum. Our model portfolio has more than doubled the return of its benchmark, the Russell 2000, since its launch.  To join our community and gain access to our market beating returns, just click on our logo below.

This article was written by

The Insiders Forum profile picture
Build a portfolio of attractive small- and mid-caps insiders are buying

Our Model portfolio's return has more thanTRIPLED the return of our benchmark since launch!

The Insiders Forum's focus is on small and mid-cap stocks that insiders are buying. Some studies have shown that equities with heavy insider purchases outperform the overall market over time. The portfolio managed by Bret Jensen consists of 15-25 top stocks in different sectors of the market that not only are attractively valued but have had some significant insider purchases in recent months. Our goal is to outperform the Russell 2000 (the benchmark) over time.  Since its launch in the summer of 2016, the Insiders Forum's model portfolio has generated an overall return of 136.11% as of 10/14/2022.  This is more than triple the 38.38% return from the Russell 2000 over that time frame.

• • •

Specializing in profiling high beta sectors, Bret Jensen founded and also manages The Biotech Forum, Insiders Forum, and the Busted IPO Forum model portfolios. Finding “gems” in the biotech and small-cap stock sectors, these highly volatile spaces proven hugely successful have empowered Bret Jensen's own investing portfolio.

• • •

Learn more about Bret Jensen's Marketplace Offerings:

The Insiders Forum | The Biotech Forum | Busted IPO Forum

Disclosure: I/we have no stock, option or similar derivative position in any of the companies mentioned, and no plans to initiate any such positions within the next 72 hours. I wrote this article myself, and it expresses my own opinions. I am not receiving compensation for it (other than from Seeking Alpha). I have no business relationship with any company whose stock is mentioned in this article.

Recommended For You

Comments (4)

To ensure this doesn’t happen in the future, please enable Javascript and cookies in your browser.
Is this happening to you frequently? Please report it on our feedback forum.
If you have an ad-blocker enabled you may be blocked from proceeding. Please disable your ad-blocker and refresh.