Transaction multiples 2
|
|
|
|
|
|
|
|
|
| |
|
Vista |
|
|
Transaction |
|
| EV/EBITDA 2025, x |
|
|
5.2 |
|
|
|
3.0 |
|
| EV/Flowing barrels Q3-25, $/Mboe |
|
|
70.4 |
|
|
|
37.1 |
|
| EV/P1 Reserves 2024, $/boe |
|
|
17.2 |
|
|
|
15.0 |
|
Bandurria Sur block
Bandurria Sur block (“BS”) is an unconventional hydrocarbons exploitation concession that spans across 56,464 acres in the black oil
and volatile oil windows of Vaca Muerta and expires on July 15, 2050.
As of September 30, 2025, BS had 195 wells on production. In addition, as
of December 31, 2024, the block had 181 million barrels of oil equivalent (“MMboe”) of P1 reserves according to the Argentine Secretariat of Energy (at 100% working interest). During
Q3-25, BS produced 81,285 barrels of oil equivalent per day (“boe/d”) at 100% working interest, of which 67,634 bbl/d was oil, according to the Argentine Secretariat of Energy. Vista
estimates BS could potentially hold 421 remaining new well locations to be drilled in its inventory (at 100% working interest).
Following the
Transaction, YPF would hold 44.9% working interest in the block, Shell Argentina would hold 30.0% and Vista 25.1%. As per the concession’s joint operating agreement, Vista’s working interest in BS ensures veto rights with respect to
budget approvals. The concession has no pending capital commitments.
Bajo del Toro block
Bajo del Toro block (“BdT”) spans across 38,744 acres in the black oil window of Vaca Muerta, of which 28,126 acres correspond to the Bajo
del Toro Norte unconventional hydrocarbons exploitation concession that expires on November 16, 2056, and 10,618 acres correspond to the Bajo del Toro unconventional hydrocarbons exploration permit. Such permit expires on December 31,
2026, and can be converted to a 35-year unconventional exploitation concession, as per current legislation.
As of
September 30, 2025, BdT had 22 wells on production. In addition, as of December 31, 2024, the block had 24 MMboe of P1 reserves according to the Argentine Secretariat of Energy (at 100% working interest). During Q3-25, BdT produced 4,191 boe/d at 100% working interest, of which 3,565 bbl/d was oil, according to the Argentine Secretariat of Energy. Vista estimates BdT could potentially hold 396 remaining new well locations
to be drilled in its inventory (at 100% working interest), of which 338 wells correspond to the Bajo del Toro Norte concession and 58 wells correspond to the Bajo del Toro permit.
| 2 |
Transaction’s EV calculated as the purchase price, discounted at 11.8%, assuming a Brent price of 68.2
$/bbl for the contingent payments, in line with Brent price average for 2025. Transaction EBITDA calculated as the sum of (i) Equinor Argentina S.A.U Adj. EBITDA at Vista’s adjusted stake (subtracting YPF’s minority interest), for
the nine-month period ended September 30, 2025, on an annualized basis, and (ii) an estimated Adj. EBITDA for 2025 of US$15 million in Bajo del Toro, at Vista’s pro forma working interest. Transaction P1 Reserves are stated as
of December 31, 2024, according to filing with the Argentine Secretariat of Energy. Transaction flowing barrels as of Q3-25, according to filing with the Argentine Secretariat of Energy. |
| |
Vista market capitalization as of January 30, 2026. Source: Bloomberg. Vista multiples calculated on a pro
forma basis giving effect to the PEPASA acquisition as of January 1, 2024. Vista 2025 Adj. EBITDA calculated as the mid-point of the Company’s 2025 guidance, on a pro forma basis giving effect to
the PEPASA acquisition as of January 1, 2024. |