| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 14 | | | |
| | | | 38 | | | |
| | | | 38 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 47 | | | |
| | | | A-1 | | | |
| | | | B-1 | | |
Name of Executive Officer or Director
|
| |
Shares of
Common Stock (#) |
| |
Value of
Common Stock(1) |
| ||||||
Executive Officers | | | | | | | | | | | | | |
Chad L. Stephens
|
| | | | 653,028 | | | | | $ | 2,840,672 | | |
Ralph D’Amico
|
| | | | 312,164 | | | | | $ | 1,357,913 | | |
Non-Employee Directors | | | | | | | | | | | | | |
Mark T. Behrman
|
| | | | 173,704 | | | | | $ | 755,612 | | |
Glen A. Brown
|
| | | | 86,250 | | | | | $ | 375,188 | | |
Lee M. Canaan
|
| | | | 79,271 | | | | | $ | 344,829 | | |
Steven L. Packebush
|
| | | | 155,645 | | | | | $ | 677,056 | | |
John H. Pinkerton
|
| | | | 93,486 | | | | | $ | 406,664 | | |
Name of Executive
Officer or Director |
| |
Time-Based
Restricted Shares (#) |
| |
Value of
Time-Based Restricted Shares(1) |
| |
Performance-
Based Restricted Shares (#)(2) |
| |
Value of
Performance- Based Restricted Shares(1)(2) |
| |
DCP
Units (#) |
| |
Value of
DCP Units(1) |
| |
Accrued
Dividends in respect of restricted Shares(2) |
| |
Total Value of
Equity Awards(1) |
| ||||||||||||||||||||||||
Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chad L. Stephens
|
| | | | — | | | | | | — | | | | | | 1,246,688 | | | | | $ | 5,423,093 | | | | | | — | | | | | | — | | | | | $ | 254,354 | | | | | $ | 5,677,447 | | |
Ralph D’Amico
|
| | | | 68,475 | | | | | $ | 297,866 | | | | | | 385,174 | | | | | $ | 1,675,507 | | | | | | — | | | | | | — | | | | | $ | 92,458 | | | | | $ | 2,065,831 | | |
Non-Employee Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mark T. Behrman
|
| | | | 16,539 | | | | | $ | 71,945 | | | | | | — | | | | | | — | | | | | | 158,395 | | | | | $ | 689,018 | | | | | $ | 1,323 | | | | | $ | 762,286 | | |
Glen A. Brown
|
| | | | 31,963 | | | | | $ | 139,039 | | | | | | — | | | | | | — | | | | | | 51,840 | | | | | $ | 225,504 | | | | | $ | 5,873 | | | | | $ | 370,416 | | |
Lee M. Canaan
|
| | | | 51,447 | | | | | $ | 223,794 | | | | | | — | | | | | | — | | | | | | 7,860 | | | | | $ | 34,191 | | | | | $ | 10,160 | | | | | $ | 268,145 | | |
Steven L. Packebush
|
| | | | 16,539 | | | | | $ | 71,945 | | | | | | — | | | | | | — | | | | | | 51,677 | | | | | $ | 224,795 | | | | | $ | 1,323 | | | | | $ | 298,063 | | |
John H. Pinkerton
|
| | | | 16,539 | | | | | $ | 71,945 | | | | | | — | | | | | | — | | | | | | 16,142 | | | | | $ | 70,218 | | | | | $ | 1,323 | | | | | $ | 143,485 | | |
Name
|
| |
Cash(1)
|
| |
Equity(2)
|
| |
Perquisites/
Benefits(3) |
| |
Total
|
| ||||||||||||
Chad L. Stephens
|
| | | $ | 1,512,508 | | | | | $ | 5,677,447 | | | | | $ | 21,046 | | | | | $ | 7,211,001 | | |
Ralph D’Amico
|
| | | $ | 1,037,052 | | | | | $ | 2,065,831 | | | | | $ | 30,925 | | | | | $ | 3,133,808 | | |
Name
|
| |
Cash
Severance Payments |
| |
Short-Term
Incentive Bonus |
| |
Total
|
| |||||||||
Chad L. Stephens
|
| | | $ | 1,346,050 | | | | | $ | 166,458 | | | | | $ | 1,512,508 | | |
Ralph D’Amico
|
| | | $ | 937,099 | | | | | $ | 99,953 | | | | | $ | 1,037,052 | | |
Name
|
| |
Number of
Time-Based Restricted Share Awards |
| |
Amount of
accrued dividends on Time-Based Restricted Share Awards |
| |
Merger
Consideration in respect of Time-Based Restricted Share Awards |
| |
Number of
Performance- Based Restricted Share Awards (at achievement of maximum performance) |
| |
Amount of
accrued dividends on Performance- Based Restricted Share Awards |
| |
Merger
Consideration in respect of Performance- Based Restricted Share Awards |
| |
Total
|
| |||||||||||||||||||||
Chad L. Stephens
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | | 1,246,688 | | | | | $ | 254,354 | | | | | $ | 5,423,092.80 | | | | | $ | 5,677,447 | | |
Ralph D’Amico
|
| | | | 68,475 | | | | | $ | 13,956 | | | | | $ | 297,866.25 | | | | | | 385,174 | | | | | $ | 78,502 | | | | | $ | 1,675,506.90 | | | | | $ | 2,065,831 | | |
|
Implied Equity Value Per Share Reference Range
|
| |
Offer Price
|
| |||||||||
|
NAV
Strip Pricing |
| |
NAV
Consensus Pricing |
| | | | | | | |||
|
$3.26 – $3.64
|
| | | $ | 3.66 – $4.11 | | | | | $ | 4.35 | | |
|
Implied Equity Value Per Share Reference Range
|
| |
Offer Price
|
| | |||||||||||
|
Strip Pricing
|
| |
Consensus Pricing
|
| | | | |||||||||
|
$3.67 – $4.70
|
| | | $ | 4.13 – $5.34 | | | | | $ | 4.35 | | | |
| | |
Enterprise
Value / Adjusted EBITDA |
| |||
Selected Companies
|
| |
2026E
|
| |||
Sitio Royalties Corp.
|
| | | | 7.4x | | |
Black Stone Minerals, L.P.
|
| | | | 8.2x | | |
Kimbell Royalty Partners, LP
|
| | | | 7.0x | | |
Mean
|
| | | | 7.6x | | |
Median
|
| | | | 7.4x | | |
Company
|
| | | | 6.0x | | |
|
Implied Equity Value Per Share Reference Range
|
| |
Offer Price
|
| |||||||||
|
2026E Adjusted EBITDA
|
| ||||||||||||
|
Strip Pricing
|
| |
Consensus Pricing
|
| |||||||||
|
$4.89 – $5.81
|
| | | $ | 4.57 – $5.43 | | | | | $ | 4.35 | | |
Trading Period Prior to May 7, 2025
|
| |
Stock Price
|
| |||
52-Week High
|
| | | $ | 4.20 | | |
52-Week Low
|
| | | $ | 3.11 | | |
Closing Price on May 7, 2025
|
| | | $ | 3.57 | | |
Offer Price
|
| | | $ | 4.35 | | |
| | |
Enterprise Value / Adjusted EBITDA
|
| |||||||||
| | |
2025E
|
| |
2026E
|
| ||||||
High
|
| | | | 5.4x | | | | | | 5.8x | | |
Mean
|
| | | | 3.9x | | | | | | 3.9x | | |
Median
|
| | | | 3.8x | | | | | | 3.7x | | |
Low
|
| | | | 2.5x | | | | | | 2.4x | | |
Company
|
| | | | 6.5x | | | | | | 6.0x | | |
| | |
Consensus Pricing
|
| |||||||||||||||||||||||||||
| | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E+
|
| |||||||||||||||
Commodity Prices | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Henry Hub ($/MMbtu)
|
| | | $ | 3.78 | | | | | $ | 3.90 | | | | | $ | 4.10 | | | | | $ | 3.89 | | | | | $ | 3.98 | | |
WTI ($/bbl)
|
| | | $ | 66.38 | | | | | $ | 65.50 | | | | | $ | 68.00 | | | | | $ | 72.18 | | | | | $ | 68.00 | | |
| | |
Strip Pricing
|
| |||||||||||||||||||||||||||
| | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E+
|
| |||||||||||||||
Commodity Prices | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Henry Hub ($/MMbtu)
|
| | | $ | 4.13 | | | | | $ | 4.37 | | | | | $ | 3.91 | | | | | $ | 3.68 | | | | | $ | 3.59 | | |
WTI ($/bbl)
|
| | | $ | 57.27 | | | | | $ | 57.89 | | | | | $ | 59.33 | | | | | $ | 60.29 | | | | | $ | 60.86 | | |
| | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
Consensus Pricing | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Production (MMcfe/d)
|
| | | | 27.4 | | | | | | 27.6 | | | | | | 28.7 | | | | | | 29.6 | | | | | | 30.4 | | |
Revenue
|
| | | $ | 43.9 | | | | | $ | 45.1 | | | | | $ | 49.2 | | | | | $ | 50.3 | | | | | $ | 51.4 | | |
Adjusted EBITDA(1)
|
| | | $ | 26.4 | | | | | $ | 28.0 | | | | | $ | 31.6 | | | | | $ | 32.3 | | | | | $ | 32.9 | | |
Unlevered Free Cash Flow(2)
|
| | | $ | 25.5 | | | | | $ | 24.5 | | | | | $ | 27.6 | | | | | $ | 28.1 | | | | | $ | 28.7 | | |
| | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
Strip Pricing | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Production (MMcfe/d)
|
| | | | 27.4 | | | | | | 27.6 | | | | | | 28.7 | | | | | | 29.6 | | | | | | 30.4 | | |
Revenue
|
| | | $ | 44.2 | | | | | $ | 47.2 | | | | | $ | 45.5 | | | | | $ | 45.6 | | | | | $ | 46.2 | | |
Adjusted EBITDA(1)
|
| | | $ | 26.7 | | | | | $ | 29.8 | | | | | $ | 28.2 | | | | | $ | 27.9 | | | | | $ | 28.0 | | |
Unlevered Free Cash Flow(2)
|
| | | $ | 25.8 | | | | | $ | 26.0 | | | | | $ | 24.9 | | | | | $ | 24.6 | | | | | $ | 24.8 | | |
| PHX MINERALS INC. | | | | | |||
| By: | | |
/s/ Chad L. Stephens
|
| | | |
| | | |
Name:
Chad L. Stephens
|
| | ||
| | | |
Title:
President and Chief Executive Officer
|
| |