Intrinsic value of Lilis Energy - LLEX

Previous Close

$2.24

  Intrinsic Value

$0.00

stock screener

  Rating & Target

str. sell

-100%

Previous close

$2.24

 
Intrinsic value

$0.00

 
Up/down potential

-100%

 
Rating

str. sell

We calculate the intrinsic value of LLEX stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.1

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  60.00
  54.50
  49.55
  45.10
  41.09
  37.48
  34.23
  31.31
  28.68
  26.31
  24.18
  22.26
  20.53
  18.98
  17.58
  16.32
  15.19
  14.17
  13.26
  12.43
  11.69
  11.02
  10.42
  9.87
  9.39
  8.95
  8.55
  8.20
  7.88
  7.59
Revenue, $m
  35
  53
  80
  116
  164
  225
  302
  396
  510
  644
  800
  978
  1,179
  1,402
  1,649
  1,918
  2,210
  2,523
  2,857
  3,212
  3,588
  3,983
  4,398
  4,832
  5,286
  5,758
  6,251
  6,764
  7,296
  7,850
Variable operating expenses, $m
  99
  153
  229
  332
  468
  644
  864
  1,135
  1,460
  1,845
  2,291
  2,801
  3,376
  4,016
  4,723
  5,493
  6,328
  7,225
  8,183
  9,200
  10,275
  11,407
  12,595
  13,839
  15,138
  16,492
  17,903
  19,371
  20,897
  22,483
Fixed operating expenses, $m
  12
  13
  13
  13
  13
  14
  14
  14
  15
  15
  15
  16
  16
  16
  17
  17
  17
  18
  18
  19
  19
  19
  20
  20
  21
  21
  22
  22
  23
  23
Total operating expenses, $m
  111
  166
  242
  345
  481
  658
  878
  1,149
  1,475
  1,860
  2,306
  2,817
  3,392
  4,032
  4,740
  5,510
  6,345
  7,243
  8,201
  9,219
  10,294
  11,426
  12,615
  13,859
  15,159
  16,513
  17,925
  19,393
  20,920
  22,506
Operating income, $m
  -77
  -112
  -162
  -229
  -318
  -433
  -577
  -753
  -965
  -1,216
  -1,506
  -1,838
  -2,213
  -2,630
  -3,090
  -3,592
  -4,136
  -4,720
  -5,344
  -6,006
  -6,706
  -7,443
  -8,217
  -9,027
  -9,873
  -10,755
  -11,674
  -12,629
  -13,623
  -14,656
EBITDA, $m
  -66
  -95
  -136
  -192
  -266
  -361
  -480
  -627
  -803
  -1,010
  -1,251
  -1,527
  -1,837
  -2,184
  -2,565
  -2,981
  -3,432
  -3,916
  -4,433
  -4,983
  -5,563
  -6,174
  -6,816
  -7,488
  -8,189
  -8,920
  -9,682
  -10,474
  -11,298
  -12,155
Interest expense (income), $m
  1
  32
  41
  65
  99
  146
  208
  287
  386
  509
  656
  829
  1,031
  1,261
  1,521
  1,810
  2,129
  2,477
  2,854
  3,260
  3,692
  4,152
  4,637
  5,149
  5,685
  6,247
  6,834
  7,446
  8,083
  8,746
  9,436
Earnings before tax, $m
  -109
  -153
  -227
  -328
  -464
  -640
  -863
  -1,139
  -1,474
  -1,871
  -2,335
  -2,869
  -3,474
  -4,151
  -4,901
  -5,722
  -6,613
  -7,574
  -8,603
  -9,698
  -10,858
  -12,081
  -13,366
  -14,712
  -16,120
  -17,589
  -19,120
  -20,713
  -22,369
  -24,091
Tax expense, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  -109
  -153
  -227
  -328
  -464
  -640
  -863
  -1,139
  -1,474
  -1,871
  -2,335
  -2,869
  -3,474
  -4,151
  -4,901
  -5,722
  -6,613
  -7,574
  -8,603
  -9,698
  -10,858
  -12,081
  -13,366
  -14,712
  -16,120
  -17,589
  -19,120
  -20,713
  -22,369
  -24,091

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  309
  477
  713
  1,035
  1,460
  2,008
  2,695
  3,538
  4,553
  5,751
  7,141
  8,731
  10,524
  12,521
  14,723
  17,126
  19,728
  22,524
  25,509
  28,680
  32,032
  35,561
  39,265
  43,142
  47,192
  51,415
  55,813
  60,389
  65,146
  70,091
Adjusted assets (=assets-cash), $m
  309
  477
  713
  1,035
  1,460
  2,008
  2,695
  3,538
  4,553
  5,751
  7,141
  8,731
  10,524
  12,521
  14,723
  17,126
  19,728
  22,524
  25,509
  28,680
  32,032
  35,561
  39,265
  43,142
  47,192
  51,415
  55,813
  60,389
  65,146
  70,091
Revenue / Adjusted assets
  0.113
  0.111
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
  0.112
Average production assets, $m
  164
  254
  379
  550
  776
  1,067
  1,433
  1,881
  2,421
  3,058
  3,797
  4,642
  5,595
  6,657
  7,828
  9,105
  10,489
  11,975
  13,562
  15,248
  17,030
  18,906
  20,876
  22,937
  25,090
  27,336
  29,674
  32,106
  34,636
  37,265
Working capital, $m
  -26
  -40
  -60
  -87
  -123
  -169
  -227
  -298
  -384
  -485
  -602
  -736
  -888
  -1,056
  -1,242
  -1,444
  -1,664
  -1,900
  -2,151
  -2,419
  -2,701
  -2,999
  -3,311
  -3,638
  -3,980
  -4,336
  -4,707
  -5,093
  -5,494
  -5,911
Total debt, $m
  253
  404
  617
  906
  1,289
  1,782
  2,400
  3,159
  4,072
  5,151
  6,402
  7,833
  9,446
  11,244
  13,225
  15,388
  17,730
  20,246
  22,933
  25,787
  28,803
  31,980
  35,313
  38,803
  42,448
  46,248
  50,206
  54,324
  58,606
  63,057
Total liabilities, $m
  278
  429
  642
  932
  1,314
  1,807
  2,425
  3,185
  4,098
  5,176
  6,427
  7,858
  9,471
  11,269
  13,250
  15,413
  17,755
  20,271
  22,958
  25,812
  28,828
  32,005
  35,339
  38,828
  42,473
  46,274
  50,232
  54,350
  58,632
  63,082
Total equity, $m
  31
  48
  71
  104
  146
  201
  269
  354
  455
  575
  714
  873
  1,052
  1,252
  1,472
  1,713
  1,973
  2,252
  2,551
  2,868
  3,203
  3,556
  3,927
  4,314
  4,719
  5,142
  5,581
  6,039
  6,515
  7,009
Total liabilities and equity, $m
  309
  477
  713
  1,036
  1,460
  2,008
  2,694
  3,539
  4,553
  5,751
  7,141
  8,731
  10,523
  12,521
  14,722
  17,126
  19,728
  22,523
  25,509
  28,680
  32,031
  35,561
  39,266
  43,142
  47,192
  51,416
  55,813
  60,389
  65,147
  70,091
Debt-to-equity ratio
  8.180
  8.470
  8.650
  8.760
  8.830
  8.870
  8.910
  8.930
  8.940
  8.960
  8.960
  8.970
  8.980
  8.980
  8.980
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  8.990
  9.000
  9.000
  9.000
  9.000
  9.000
Adjusted equity ratio
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -109
  -153
  -227
  -328
  -464
  -640
  -863
  -1,139
  -1,474
  -1,871
  -2,335
  -2,869
  -3,474
  -4,151
  -4,901
  -5,722
  -6,613
  -7,574
  -8,603
  -9,698
  -10,858
  -12,081
  -13,366
  -14,712
  -16,120
  -17,589
  -19,120
  -20,713
  -22,369
  -24,091
Depreciation, amort., depletion, $m
  11
  17
  25
  37
  52
  72
  96
  126
  162
  205
  255
  312
  376
  447
  525
  611
  704
  804
  910
  1,023
  1,143
  1,269
  1,401
  1,539
  1,684
  1,835
  1,992
  2,155
  2,325
  2,501
Funds from operations, $m
  -98
  -136
  -201
  -292
  -412
  -569
  -767
  -1,013
  -1,311
  -1,666
  -2,081
  -2,557
  -3,098
  -3,704
  -4,375
  -5,111
  -5,909
  -6,771
  -7,693
  -8,675
  -9,715
  -10,812
  -11,965
  -13,173
  -14,436
  -15,754
  -17,128
  -18,558
  -20,045
  -21,590
Change in working capital, $m
  -10
  -14
  -20
  -27
  -36
  -46
  -58
  -71
  -86
  -101
  -117
  -134
  -151
  -168
  -186
  -203
  -219
  -236
  -252
  -267
  -283
  -298
  -312
  -327
  -342
  -356
  -371
  -386
  -401
  -417
Cash from operations, $m
  -88
  -122
  -181
  -264
  -376
  -523
  -709
  -942
  -1,226
  -1,565
  -1,963
  -2,423
  -2,947
  -3,536
  -4,190
  -4,908
  -5,690
  -6,535
  -7,441
  -8,407
  -9,432
  -10,514
  -11,652
  -12,846
  -14,095
  -15,398
  -16,757
  -18,172
  -19,643
  -21,173
Maintenance CAPEX, $m
  -7
  -11
  -17
  -25
  -37
  -52
  -72
  -96
  -126
  -162
  -205
  -255
  -312
  -376
  -447
  -525
  -611
  -704
  -804
  -910
  -1,023
  -1,143
  -1,269
  -1,401
  -1,539
  -1,684
  -1,835
  -1,992
  -2,155
  -2,325
New CAPEX, $m
  -60
  -89
  -126
  -171
  -226
  -291
  -365
  -449
  -539
  -637
  -739
  -845
  -953
  -1,062
  -1,170
  -1,278
  -1,383
  -1,486
  -1,587
  -1,686
  -1,782
  -1,876
  -1,969
  -2,061
  -2,153
  -2,245
  -2,338
  -2,433
  -2,529
  -2,629
Cash from investing activities, $m
  -67
  -100
  -143
  -196
  -263
  -343
  -437
  -545
  -665
  -799
  -944
  -1,100
  -1,265
  -1,438
  -1,617
  -1,803
  -1,994
  -2,190
  -2,391
  -2,596
  -2,805
  -3,019
  -3,238
  -3,462
  -3,692
  -3,929
  -4,173
  -4,425
  -4,684
  -4,954
Free cash flow, $m
  -155
  -222
  -324
  -461
  -639
  -866
  -1,146
  -1,487
  -1,891
  -2,364
  -2,908
  -3,523
  -4,212
  -4,973
  -5,807
  -6,711
  -7,684
  -8,725
  -9,832
  -11,003
  -12,238
  -13,533
  -14,891
  -16,308
  -17,787
  -19,327
  -20,930
  -22,596
  -24,328
  -26,127
Issuance/(repayment) of debt, $m
  51
  151
  213
  290
  383
  493
  618
  759
  913
  1,078
  1,251
  1,431
  1,614
  1,798
  1,981
  2,163
  2,342
  2,516
  2,687
  2,854
  3,017
  3,176
  3,334
  3,490
  3,645
  3,801
  3,958
  4,118
  4,282
  4,450
Issuance/(repurchase) of shares, $m
  171
  170
  250
  361
  507
  695
  932
  1,224
  1,575
  1,991
  2,474
  3,028
  3,653
  4,351
  5,121
  5,962
  6,874
  7,854
  8,902
  10,015
  11,193
  12,434
  13,736
  15,100
  16,525
  18,011
  19,559
  21,170
  22,845
  24,586
Cash from financing (excl. dividends), $m  
  222
  321
  463
  651
  890
  1,188
  1,550
  1,983
  2,488
  3,069
  3,725
  4,459
  5,267
  6,149
  7,102
  8,125
  9,216
  10,370
  11,589
  12,869
  14,210
  15,610
  17,070
  18,590
  20,170
  21,812
  23,517
  25,288
  27,127
  29,036
Total cash flow (excl. dividends), $m
  67
  99
  139
  189
  250
  322
  404
  496
  597
  705
  818
  935
  1,055
  1,175
  1,295
  1,414
  1,531
  1,645
  1,757
  1,866
  1,972
  2,076
  2,179
  2,281
  2,383
  2,485
  2,587
  2,692
  2,799
  2,909
Retained Cash Flow (-), $m
  -171
  -170
  -250
  -361
  -507
  -695
  -932
  -1,224
  -1,575
  -1,991
  -2,474
  -3,028
  -3,653
  -4,351
  -5,121
  -5,962
  -6,874
  -7,854
  -8,902
  -10,015
  -11,193
  -12,434
  -13,736
  -15,100
  -16,525
  -18,011
  -19,559
  -21,170
  -22,845
  -24,586
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  -104
  -71
  -111
  -171
  -256
  -373
  -528
  -727
  -978
  -1,286
  -1,656
  -2,093
  -2,598
  -3,176
  -3,825
  -4,548
  -5,343
  -6,209
  -7,145
  -8,150
  -9,221
  -10,357
  -11,557
  -12,819
  -14,142
  -15,527
  -16,972
  -18,478
  -20,046
  -21,677
Discount rate, %
  15.80
  16.59
  17.42
  18.29
  19.20
  20.17
  21.17
  22.23
  23.34
  24.51
  25.74
  27.02
  28.37
  29.79
  31.28
  32.85
  34.49
  36.21
  38.02
  39.93
  41.92
  44.02
  46.22
  48.53
  50.96
  53.50
  56.18
  58.99
  61.94
  65.03
PV of cash for distribution, $m
  -90
  -52
  -69
  -88
  -107
  -124
  -138
  -146
  -148
  -144
  -133
  -119
  -101
  -82
  -64
  -48
  -35
  -24
  -16
  -10
  -6
  -3
  -2
  -1
  0
  0
  0
  0
  0
  0
Current shareholders' claim on cash, %
  50.0
  7.7
  1.2
  0.2
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

Lilis Energy, Inc. is an upstream independent oil and gas company. The Company is engaged in the acquisition, drilling and production of oil and natural gas properties and prospects. The Company drills for, operates and produces oil and natural gas wells through its land holdings located in Wyoming, Colorado, and Nebraska. The vertical well produces approximately 690 net million cubic feet (mcf) per day. The well holds the lease to all depths, from surface down to approximately 22,000 feet, including the Wolfcamp, Bone Springs, and Avalon formations.

FINANCIAL RATIOS  of  Lilis Energy (LLEX)

Valuation Ratios
P/E Ratio -1.4
Price to Sales 15.6
Price to Book 3.9
Price to Tangible Book
Price to Cash Flow -7.8
Price to Free Cash Flow -2
Growth Rates
Sales Growth Rate -100%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate NaN%
Cap. Spend. - 3 Yr. Gr. Rate 53.4%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 250%
Total Debt to Equity 250%
Interest Coverage -32
Management Effectiveness
Return On Assets -110.3%
Ret/ On Assets - 3 Yr. Avg. -117.5%
Return On Total Capital -200%
Ret/ On T. Cap. - 3 Yr. Avg. -248.7%
Return On Equity 6600%
Return On Equity - 3 Yr. Avg. 1404%
Asset Turnover 0.1
Profitability Ratios
Gross Margin 66.7%
Gross Margin - 3 Yr. Avg. 44.4%
EBITDA Margin -1000%
EBITDA Margin - 3 Yr. Avg. -622.2%
Operating Margin -600%
Oper. Margin - 3 Yr. Avg. -333.3%
Pre-Tax Margin -1100%
Pre-Tax Margin - 3 Yr. Avg. -677.8%
Net Profit Margin -1100%
Net Profit Margin - 3 Yr. Avg. -677.8%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0%
Payout Ratio 0%

LLEX stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the LLEX stock intrinsic value calculation we used $21.612 million for the last fiscal year's total revenue generated by Lilis Energy. The default revenue input number comes from 0001 income statement of Lilis Energy. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our LLEX stock valuation model: a) initial revenue growth rate of 60% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 15.8%, whose default value for LLEX is calculated based on our internal credit rating of Lilis Energy, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Lilis Energy.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of LLEX stock the variable cost ratio is equal to 286.4%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $12 million in the base year in the intrinsic value calculation for LLEX stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 16.1% for Lilis Energy.

Corporate tax rate of 27% is the nominal tax rate for Lilis Energy. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the LLEX stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for LLEX are equal to 474.7%.

Life of production assets of 14.9 years is the average useful life of capital assets used in Lilis Energy operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for LLEX is equal to -75.3%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $-30.948 million for Lilis Energy - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 64.248 million for Lilis Energy is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Lilis Energy at the current share price and the inputted number of shares is $0.1 billion.

RELATED COMPANIES Price Int.Val. Rating
PDCE PDC Energy 39.80 9.55  str.sell
NBL Noble Energy 24.58 4.43  str.sell
SM SM Energy 21.11 5.34  str.sell
REN Resolute Energ 28.13 1.33  str.sell
APC Anadarko Petro 54.93 82.49  buy
MTDR Matador Resour 23.83 2.49  str.sell
EOG EOG Resources 98.52 306.71  str.buy
FANG Diamondback En 107.85 13.32  str.sell
PE Parsley Energy 22.07 4.21  str.sell
CPE Callon Petrole 9.64 2.04  str.sell

COMPANY NEWS

▶ When Will Lilis Energy Inc (NYSEMKT:LLEX) Breakeven?   [Sep-26-18 02:03PM  Simply Wall St.]
▶ Best Energy ETFs and Stocks of Last Week   [Aug-27-18 01:50PM  InvestorPlace]
▶ Shares of Lilis Energy Surge on 2nd-Quarter Earnings   [Aug-21-18 02:31PM  Motley Fool]
▶ Lilis Energy Announces Recent Well Results   [Jul-23-18 06:00AM  GlobeNewswire]
▶ These Colorado companies are making deeper inroads into Texas's Eagle Ford Shale   [May-30-18 08:12AM  American City Business Journals]
▶ Lilis Energy Announces Recent Well Results   [06:00AM  GlobeNewswire]
▶ Lilis Energy to Present at Upcoming Investment Conferences   [May-14-18 06:00AM  GlobeNewswire]
▶ Lilis Energy Announces Kudu #2H IP24 Rate   [Feb-12-18 06:00AM  PR Newswire]
▶ EnerCom Dallas Announces 2018 Conference Presenters   [Jan-18-18 05:44PM  PR Newswire]
▶ Drilling Permit Roundup: The fight for second place in the Eagle Ford   [Nov-07-17 11:45AM  American City Business Journals]
▶ Drilling Permit Roundup: Statoil doubles down in DeWitt County   [Sep-18-17 03:25PM  American City Business Journals]
▶ Opening Bell, September 7, 2017   [Sep-07-17 09:29AM  CNBC Videos]
▶ Lilis Energy CEO resigns amid allegations of prior stock fraud   [Aug-04-17 12:40PM  American City Business Journals]
▶ Lilis Energy Names James Linville President   [Jun-26-17 08:00AM  PR Newswire]
▶ Lilis Energy Commences Trading on NYSE MKT   [May-09-17 08:00AM  PR Newswire]
▶ Lilis Energy secures new financing ahead of move to New York Stock Exchange   [Apr-26-17 01:15PM  American City Business Journals]
▶ Lilis Energy Retains BDO As New Corporate Auditor   [Apr-14-17 05:00PM  PR Newswire]

CONTACT US       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.