SECURITIES AND EXCHANGE COMMISSION
Under Section 14(d)(4) of the Securities Exchange Act of 1934
President and Chief Executive Officer
PHX Minerals Inc.
1320 South University Drive, Suite 720
Fort Worth, TX 76107
(405) 948-1560
on behalf of the persons filing statement)
Brad L. Shiffman, Esq.
Blank Rome LLP
1271 Avenue of the Americas
New York, NY 10020
(212) 885-5000
Chief Financial Officer
PHX Minerals Inc.
1320 South University Drive, Suite 720
Fort Worth, TX 76107
(405) 948-1560
| | |
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
|
| |
![[MISSING IMAGE: lg_rbccapmrkt-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0000315131/000110465925051830/lg_rbccapmrkt-4c.jpg)
PHX Minerals Inc.
1320 South University Drive
Suite 720
Fort Worth, TX 76101