- THIS ANNOUNCEMENT INCLUDES INSIDE INFORMATION -
Riverstone Energy Limited Announces 2Q23 Quarterly Portfolio Valuations & NAV
Current Portfolio - Conventional
Investment (Public/Private) | Invested Capital ($mm) | Gross Realised Capital ($mm)[1] | Gross Unrealised Value ($mm)[2] | Gross MOIC2 | Gross MOIC2 | ||
Permian Resources[3] (Public) | 268 | 268 | 223 | 110 | 333 | 1.22x | 1.24x |
Onyx (Private) | 66 | 60 | 81 | 98 | 179 | 3.00x | 3.00x |
Hammerhead Resources3 (Public) | 308 | 296 | 24 | 111 | 135 | 0.48x | 0.46x |
Total Current Portfolio - Conventional - Public[4] | $246 | $222
| 0.83x | 0.83x | |||
Total Current Portfolio - Conventional - Private4 | $81 | 3.00x | 3.00x | ||||
Total Current Portfolio - Conventional - Public & Private4 | $328 | 1.04x | 1.04x |
Current Portfolio - Decarbonisation
|
|
|
|
|
|
| |
Investment (Public/Private) | Invested Capital ($mm) | Gross Realised Capital ($mm)1 | Gross Unrealised Value ($mm)2 | ||||
GoodLeap (formerly | 25 | 25 | 2 | 36 | 38 | 1.80x | 1.50x |
FreeWire (Private) | 10 | 10 | - | 20 | 20 | 2.00x | 2.00x |
Infinitum (Private) | 18 | 18 | - | 18 | 18 | 1.30x | 1.05x |
Solid Power3 (Public) | 48 | 48 | - | 18 | 18 | 0.64x | 0.39x |
T-REX Group (Private) | 18 | 18 | - | 18 | 18 | 1.00x | 1.00x |
Tritium DCFC3 (Public) | 25 | 25 | 1 | 13 | 14 | 0.75x | 0.56x |
Our Next Energy (Private) | 13 | 13 | - | 13 | 13 | 1.00x | 1.00x |
Enviva3 (Public) | 22 | 22 | 0 | 8 | 9 | 1.04x | 0.41x |
Group14 (Private) | 4 | 4 | - | 4 | 4 | 1.00x | 1.00x |
Ionic I & II ( | 3 | 3 | - | 3 | 3 | 1.00x | 1.00x |
Hyzon Motors3 (Public) | 10 | 10 | - | 1 | 1 | 0.08x | 0.10x |
Total Current Portfolio - Decarbonisation - Public4 | 0.57x | 0.41x | |||||
Total Current Portfolio - Decarbonisation - Private4 | 1.40x | 1.26x | |||||
Total Current Portfolio - Decarbonisation - Public & Private4 | 0.95x | 0.80x | |||||
Total Current Portfolio - Conventional & Decarbonisation - Public & Private4 | 1.02x | 0.98x | |||||
Cash and Cash Equivalents |
|
|
|
|
| ||
Total Liquidity (Cash and Cash Equivalents & Public Portfolio) |
|
|
| ||||
Total Market Capitalisation |
|
|
|
|
|
Realisations
Investment (Initial Investment Date) | Invested Capital ($mm) | Gross Realised Capital ($mm)1 | Gross Unrealised Value ($mm)2 | Gross MOIC2 | ||||||||||||
Rock Oil[5] ( | 114 | 114 | 233 | 3 | 236 | 2.06x | 2.06x | |||||||||
Three Rivers III ( | 94 | 94 | 204 | - | 204 | 2.17x | 2.17x | |||||||||
ILX III ( | 179 | 179 | 172 | - | 172 | 0.96x | 0.96x | |||||||||
Meritage III[6] ( | 40 | 40 | 88 | - | 88 | 2.20x | 2.20x | |||||||||
RCO[7] ( | 80 | 80 | 80 | - | 80 | 0.99x | 0.99x | |||||||||
Carrier II ( | 110 | 110 | 67 | - | 67 | 0.60x | 0.61x | |||||||||
Pipestone Energy (formerly CNOR) ( | 90 | 90 | 58 | - | 58 | 0.64x | 0.64x | |||||||||
Sierra ( | 18 | 18 | 38 | - | 38 | 2.06x | 2.06x | |||||||||
Aleph ( | 23 | 23 | 23 | - | 23 | 1.00x | 1.00x | |||||||||
Ridgebury ( | 18 | 18 | 22 | - | 22 | 1.22x | 1.22x | |||||||||
( | 52 | 52 | 14 | - | 14 | 0.27x | 0.27x | |||||||||
Total Realisations4 | 1.22x | 1.22x | ||||||||||||||
Withdrawn Commitments and Impairments[8] | 370 | 370 | 9 | - | 9 | 0.02x | 0.02x | |||||||||
Total Investments4 | 0.91x | 0.90x | ||||||||||||||
Total Investments & Cash and Cash Equivalents |
|
|
| |||||||||||||
Draft Unaudited Net Asset Value[9] |
|
|
| |||||||||||||
Total Shares Repurchased to-date | 33,096,218 | at average price per share of | ||||||||||||||
Current Shares Outstanding | 46,800,513 |
|
|
| ||||||||||||
Rates, Inflation and Growth
While global public equity markets have posted healthy gains in the first half of the year and the outlook for a recession in the
Despite WTI crude oil prices being down 11.9 per cent and
Over the past eighteen months, geopolitical turmoil has caused
Quarterly Performance Commentary
REL's conventional portfolio-representing 47 per cent of unrealised value-maintained its mark quarter over quarter. Hammerhead experience a minor decrease in valuation, attributable to the performance of the company's publicly held stock, as opposed to underlying operational performance. Onyx remained flat at 3.00x MOIC despite decreasing power prices in
Counter to depressed quarter-end valuations, several of REL's decarbonisation investments made significant milestones in the second quarter. Tritium became the first fast charger manufacturer in the US to receive an order funded by the National Electric Vehicle Infrastructure Program. Group14 began construction of the world's largest commercial factory for advanced silicon battery materials. Hyzon Motors announced the completion and factory acceptance testing of the first single-stack 200kW fuel cell system B samples at its production center in
Further information on REL's five largest positions, which account for 79 per cent. of the portfolio's gross unrealised value is set forth below:
Permian Resources
The valuation for Permian Resources (NYSE: PR) increased from 1.22x to 1.24x Gross MOIC in the first quarter of 2023. In Q2 2023, Permian Resources announced a quarterly variable cash dividend of
Onyx
The valuation multiple for Onyx remained flat in the second quarter at 3.00x Gross MOIC. Power prices in
Hammerhead
Hammerhead's valuation remained essentially constant from 0.48x to 0.46x Gross MOIC during the second quarter. This decrease in value reflects the performance of its publicly-traded stock and is not reflective of underlying operating performance which remains strong and on plan. Given the supportive macro environment, Hammerhead plans to continue ramping development in 2023. Hammerhead has hedged approximately 39 per cent. of forecasted 2023 crude oil production at a weighted average price of
On
GoodLeap (formerly
The valuation multiple for GoodLeap decreased from 1.80x to 1.50x Gross MOIC during the second quarter, which is largely driven by the impact of rising rates and financing market volatility to the downside of the business.
Freewire
The valuation multiple for Freewire remained flat at 2.0x Gross MOIC, driven by the Series D valuation which closed its extension in Q4 2022. The company is currently in the market raising its Series E aiming to close in 2H 2023.
Other Investments
Anuvia
Enviva
Enviva's valuation decreased from 1.04x to 0.41x Gross MOIC during the second quarter. This decrease in value reflects the performance of its publicly-traded stock. Enviva's decline in stock price was driven primarily by challenging performance in first-quarter 2023, which was approximately
Share Buyback Programme
Since the Company's announcement on 23 May 2023 of the authorised increase of
In addition, pursuant to changes to the Investment Management Agreement announced on
Investment Manager agreed for the Company to be required to repurchase shares or pay dividends equal to 20 per cent. of net gains on dispositions. No further carried interest will be payable until the
and unrealised losses to date at
opportunities to purchase shares in the market at prices at or below the prevailing NAV per share REL will
continue to build value by monetising its conventional assets and applying the proceeds to the decarbonisation of
its portfolio.
LEI: 213800HAZOW1AWRSZR47
About
REL is a closed-ended investment company which invests in the energy industry that has since 2020 been exclusively focussed on pursuing and has committed
For further details, see www.RiverstoneREL.com
Neither the contents of
Media Contacts
For
+44 20 3206 6300
|
Note:
The Investment Manager is charged with proposing the valuation of the assets held by REL through the Partnership. The Partnership has directed that securities and instruments be valued at their fair value. REL's valuation policy follows IFRS and IPEV Valuation Guidelines. The Investment Manager values each underlying investment in accordance with the Riverstone valuation policy, the IFRS accounting standards and IPEV Valuation Guidelines. The Investment Manager has applied Riverstone's valuation policy consistently quarter to quarter since inception. The value of REL's portion of that investment is derived by multiplying its ownership percentage by the value of the underlying investment. If there is any divergence between the Riverstone valuation policy and REL's valuation policy, the Partnership's proportion of the total holding will follow REL's valuation policy. There were no valuation adjustments recorded by REL as a result of differences in IFRS and
Riverstone values its investments using common industry valuation techniques, including comparable public market valuation, comparable merger and acquisition transaction valuation, and discounted cash flow valuation.
For development-type investments, Riverstone also considers the recognition of appreciation or depreciation of subsequent financing rounds, if any. For those early stage privately held companies where there are other indicators of a decline in the value of the investment, Riverstone will value the investment accordingly even in the absence of a subsequent financing round.
Riverstone reviews the valuations on a quarterly basis with the assistance of the Riverstone Performance Review Team ("PRT") as part of the valuation process. The PRT was formed to serve as a single structure overseeing the existing Riverstone portfolio with the goal of improving operational and financial performance.
The Board reviews and considers the valuations of the Company's investments held through the Partnership.
[1] Gross realised capital is total gross proceeds realised on invested capital. Of the
[2] Gross Unrealised Value and Gross MOIC (Gross Multiple of
[3] Represents closing price per share in USD for publicly traded shares Permian Resources Corporation (formerly
[4] Amounts vary due to rounding
[5] The unrealised value of Rock Oil investment consists of rights to mineral acres.
[6] Midstream investment
[7] Credit investment
[8] Withdrawn commitments consist of Origo (
[9] Since REL has not yet met the appropriate Cost Benchmark at
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the