
- THIS ANNOUNCEMENT INCLUDES INSIDE INFORMATION -
Riverstone Energy Limited Announces 4Q24 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 | 232 | 145 | 377 | 1.37x | 1.41x |
Onyx (Private) | 66 | 60 | 121 | 46 | 167 | 3.10x | 2.80x |
Veren3 (Public) | 296 | 296 | 199 | 43 | 242 | 0.85x | 0.82x |
Total Current Portfolio - Conventional - Public[4] | $188
| 1.10x | 1.10x | ||||
Total Current Portfolio - Conventional - Private4 | $121 | 3.10x | 2.80x | ||||
Total Current Portfolio - Conventional - Public & Private4 | $552 | 1.29x | 1.26x |
Current Portfolio - Decarbonisation
|
|
|
|
|
|
| |
Investment (Public/Private) | Invested Capital ($mm) | Gross Realised Capital ($mm)1 | Gross Unrealised Value ($mm)2 | Gross MOIC2 | Gross MOIC2 | ||
GoodLeap (formerly (Private) | 25 | 25 | 2 | 23 | 25 | 1.00x | 1.00x |
Infinitum (Private) | 27 | 27 | - | 23 | 23 | 1.10x | 0.85x |
Solid Power3 (Public) | 48 | 48 | - | 14 | 14 | 0.21x | 0.29x |
Group14 (Private) | 4 | 4 | - | 3 | 3 | 1.00x | 0.75x |
Hyzon Motors3 (Public) | 10 | 10 | - | 0 | 0 | 0.00x | 0.00x |
Total Current Portfolio - Decarbonisation - Public4 | $- | 0.17x | 0.24x | ||||
Total Current Portfolio - Decarbonisation - Private4 | 1.05x | 0.91x | |||||
Total Current Portfolio - Decarbonisation - Public & Private4 | 0.60x | 0.57x | |||||
Total Current Portfolio - Conventional & Decarbonisation - Public & Private4 | 1.18x | 1.15x | |||||
Cash and Cash Equivalents |
|
|
|
|
| ||
Total Liquidity (Cash and Cash Equivalents & Public Portfolio) |
|
|
| ||||
Total Market Capitalisation |
|
|
|
|
|
Realisations
Investment (Initial Investment Date) | Invested Capital ($mm) | Gross Realised Capital ($mm)1 | Gross Unrealised Value ($mm)2 | Gross MOIC2 | ||||||||||||
Rock Oil[5] ( | 114 | 114 | 236 | 0 | 239 | 2.09x | 2.09x | |||||||||
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 | 0.61x | 0.61x | |||||||||
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 | 1.23x | 1.23x | ||||||||||||||
Withdrawn Commitments and Investment Write-Offs[8] | 467 | 467 | 10 | - | 10 | 0.02x | 0.02x | |||||||||
Total Investments4 | 0.93x | 0.92x | ||||||||||||||
Total Investments & Cash and Cash Equivalents |
|
|
| |||||||||||||
Draft Unaudited Net Asset Value[9] |
|
|
| |||||||||||||
Total Shares Repurchased to-date | 36,324,225 | at average price per share of | ||||||||||||||
Current Shares Outstanding | 25,342,691 |
|
|
| ||||||||||||
Technology stocks continue to drive equity market performance
Equity markets held onto gains made since the start of the year but were largely unchanged in the final quarter of 2024. The
Central banks started to bring down interest rates during 2024, in a potential boost to the energy industry by increasing capital availability and reducing funding costs. The
There was some volatility in oil prices, but ultimately the 2024 average price was only marginally higher than in 2023. In 2025, however, commentators expect oil prices to be lower due to the Trump Administration's plans and advances in fuel efficiency in combustion engines. Gas is a different story though - while
Quarterly Performance Commentary
Share prices in our conventional energy portfolio increased slightly in the fourth quarter of 2024. Permian Resources and Veren, REL's publicly traded upstream oil and gas businesses, saw share prices ending the quarter up 4.1 per cent. and 6.5 per cent. respectively. We see the increase as driven by optimism about the prospects for conventional fuels playing a longer-term role in meeting energy demand, as well the market recognising positive operational and financial news during the period.
Following completion at the end of Q3, Permian Resources has been focused on integrating the Barilla Draw bolt-on acquisition, adding significant acreage and midstream infrastructure in the
The macroeconomic backdrop is mixed, with conventional assets increasing in value and partially offsetting declines in the decarbonisation portfolio. Looking ahead, REL expects further gains and distributions in 2025, supported by solid cash flow generation, low leverage, and favourable commodity prices. The regulatory environment in the
The energy transition will be a longer-term process, requiring a balanced approach that leverages both conventional and clean energy sources to meet growing global energy demand. There is an acceptance that conventional energy will continue to play an important role in the global energy mix. The focus remains on maintaining a diversified portfolio to ensure reliable and affordable energy while advancing towards a decarbonised and cleaner energy system.
Permian Resources
The valuation for Permian Resources (NYSE: PR) increased from 1.37x to 1.41x Gross MOIC in the fourth quarter of 2024. During the quarter, Permian Resources increased its quarterly base dividend from
Onyx
The valuation multiple for Onyx decreased to 2.8x Gross MOIC during the fourth quarter. CDS margins have reduced materially since the highs of 2022 due to high gas storage levels, warm winter weather, high wind generation and energy conservation. The effect is partially offset by hedging activities at the company. Onyx received a withholding tax exemption certificate for OSIM II from BZSt (German federal tax office). Additionally, decommissioning at Farge continues to advance smoothly. The management team is working on organic growth initiatives, including the implementation of operational performance improvements and the development of energy transition projects.
Veren
Veren's valuation decreased from 0.89x to 0.85x Gross MOIC during the fourth quarter of 2024. Over 2024, Veren's shares have traded down 19.6 per cent. compared to a 15.0 per cent. increase in its peer group, and a 0.8 per cent. rally in WTI over the same period. In
Infinitum
The valuation multiple for Infinitum was lowered to 0.85x Gross MOIC during the fourth quarter of 2024. Unfortunately, Infinitum is experiencing longer-than-expected sales cycles with its customers; in response, the company is taking steps to strengthen its margins and extend its cash runway after its Series E extension closed in July.
In November, Infinitum announced it has been selected by the
GoodLeap
The valuation multiple for GoodLeap was held at 1.00x Gross MOIC for the fourth quarter of 2024. The company closed
Other Investments
Group14
The valuation multiple for Group14 was lowered from 1.00x to 0.75x Gross MOIC for the fourth quarter of 2024, primarily due to delays in revenue recognition. These delays stem from setbacks in the company's spending schedule-mainly related to factory site issues-that have postponed the EV related start of production at the
On
Share Buyback Programme
In further support of the Board's capital management objectives, at the 2024 AGM, the shareholders renewed the authorisation for the Board to continue with share buybacks. The Board duly commenced the current programme, allocating an amount of
Furthermore, following the changes to the Investment Management Agreement announced on
LEI: 213800HAZOW1AWRSZR47
REL is a closed-ended investment company which invests in the energy industry. REL's ordinary shares are listed on the
For further details, see www.RiverstoneREL.com
Neither the contents of
Media Contacts
For
Deutsche Numis - Corporate Broker:
+44 (0) 20 7260 1000
Company Secretary:
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 is made up of funds held in escrow from the sale of rights to mineral acres
[6] Midstream investment
[7] Credit investment
[8] Withdrawn commitments and investment write-offs 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