01/26/2026 | Press release | Distributed by Public on 01/26/2026 13:35
|
(in thousands, except per common unit data)
|
Estimate at 12/31/25
|
|||
|
(unaudited)
|
||||
|
Estimated fair value of oil and gas properties
|
$ | 206,141 | ||
|
Estimated fair value of cash and cash equivalents
|
6,897 | |||
|
Estimated fair value of other assets and liabilities, net
|
945 | |||
|
Estimated fair value of outstanding debt
|
- | |||
|
Estimated fair value of equity
|
$ | 213,983 | ||
|
Common units outstanding
|
18,973 | |||
|
Estimated value per common unit
|
$ | 11.28 | ||
|
•
|
a limited partner would be able to resell his or her common units at this estimated value;
|
|
|
•
|
a limited partner would ultimately realize distributions per common unit equal to the estimated value per common unit upon liquidation of the Partnership's assets and settlement of its liabilities or a sale of the Partnership (in part because estimated values do not necessarily indicate the price at which individual assets or the Partnership could be sold, oil and gas property values fluctuate and change, and the estimated value may not take into account the expenses associated with such a sale);
|
|
|
•
|
the Partnership's common units would trade at a price equal to or greater than the estimated value per common unit if they were listed on a national securities exchange;
|
|
|
•
|
the methodology used to estimate the value per common unit would be acceptable to FINRA or for compliance with requirements applicable to a trustee's or custodian's obligations with respect to IRAs; or
|
|
|
•
|
any or all of the assumptions used in estimating the value per common unit will prove to be accurate or complete.
|
|
•
|
NYMEX oil strip pricing as of January 1, 2026, which ranges from $56.82 per barrel to $60.77 per barrel as of January 1, 2026 to December 31, 2030, and then an increase of 3% thereafter with a price cap at $85.00 per barrel
|
|
|
•
|
NYMEX gas strip pricing as of January 1, 2026, which ranges from $3.61 per Mcf to $3.61 per Mcf as of January 1, 2026 to December 31, 2030, and then an increase of 3% thereafter with a price cap of $4.50 per Mcf
|
|
|
•
|
Differentials to NYMEX strip pricing due to product processing, transportation or contract terms
|
|
-
|
Weighted average oil differential of -$1.35 per barrel of oil
|
|
|
-
|
Weighted average natural gas differential of -$1.06 per Mcf of natural gas
|
|
|
-
|
Weighted average natural gas liquids (NGL) pricing determined using 14.0% of NYMEX oil price
|
|
|
-
|
Weighted average natural gas shrink of 39.0%
|
|
|
-
|
NGL yield of 100.98 barrels per MMcf of wet gas
|
|
•
|
Additional gathering and processing (G&P) expenses subsequently applied after differentials to NYMEX strip pricing
|
|
-
|
Weighted average G&P expense on the production and sale of oil of $3.45 per barrel
|
|
|
-
|
Weighted average G&P expense on the production and sale of natural gas of $1.55 per Mcf
|
|
|
-
|
Weighted average G&P expense on the production and sale of NGL of $20.39 per barrel of oil equivalent
|
|
•
|
Total gross fixed lease operating expenses per well estimated at $6,500 per month
|
|
|
•
|
Total net variable lease operating and workover expenses per well estimated at $6.00 per barrel of oil
|
|
|
•
|
Gross capital expenditures to drill and complete future development locations estimated at approximately $10 million per well
|
|
|
•
|
Discount rate - 10.0%
|
|
|
•
|
Risk adjustments to calculated present value
|
|
-
|
Proved developed producing (PDP) assets - 5.0%
|
|
|
-
|
Proved developed non-producing (PDNP) assets - 10.0%
|
|
|
-
|
Proved undeveloped (PUD) assets to be drilled within five years - 15.0%
|
|
|
-
|
Proved undeveloped (PROB) assets to be drilled between five and ten years - 25.0%
|
|
|
-
|
Proved undeveloped (POSS) assets to be drilled after ten years - 35.0%
|
|
•
|
An increase in the discount rate assumption of 100 basis points would decrease the per common unit value range by approximately $1.10 per common unit, all other assumptions remaining the same;
|
|
|
•
|
A decrease in the discount rate assumption of 100 basis points would increase the per common unit value range by approximately $1.29 per common unit, all other assumptions remaining the same;
|
|
|
•
|
An increase in the average NYMEX oil and natural gas strip pricing assumptions of 500 basis points would increase the per common unit value range by approximately $1.28 per common unit, all other assumptions remaining the same;
|
|
|
•
|
A decrease in the average NYMEX oil and natural gas strip pricing assumptions of 500 basis points would decrease the per common unit value range by approximately $1.36 per common unit, all other assumptions remaining the same;
|
|
|
•
|
An increase of 500 basis points in the risk adjustment percentage to calculated present value per reserve category would decrease the per common unit value range by approximately $0.64 per common unit, all other assumptions remaining the same; and
|
|
|
•
|
A decrease of 500 basis points in the risk adjustment percentage to calculated present value per reserve category would increase the per common unit value range by approximately $0.64 per common unit, all other assumptions remaining the same.
|