Skip to content
drillr.ai
Sign up
ResearchCRGY

[CRGY] Crescent Energy Thesis 2026: A KKR-Managed Eagle-Ford-and-Uinta E&P Compounds Through SilverBow Integration

Ddrillr ResearchOriginal research
Published 15 min read

Crescent Energy Co (NYSE: CRGY), headquartered in Houston, Texas, is a US-onshore oil-and-gas exploration-and-production company operating ~700-800 MBOE/d production primarily in Eagle Ford + Uinta + other US-onshore basins post-SilverBow July 2024 merger + other-acquisitions. The company has a distinctive KKR + Goff-aligned-private-equity-real-assets lineage: 2018-2020 KKR-Goff portfolio-build-out (KKR Energy Real Assets + John Goff-affiliated Goff Capital Partners selectively-assembled meaningful US-onshore E&P portfolio across Eagle Ford + Permian + other-basins including Independence Energy + KKR-Crescent-E&P-affiliated entities); Founded 2020 via Crescent Energy IPO with KKR + Goff substantial-equity-and-voting-stake retained; Verdun Oil and Gas 2021 (~$2.3B Eagle Ford-and-Permian); multi-cycle bolt-on-acquisitions through 2021-2024; SilverBow Resources all-stock merger July 2024 (~$2.1B strategic-largest Eagle Ford-pure-play consolidation). KKR + Goff-managed structure: externally-managed-by-Crescent Energy LLC (KKR + Goff-affiliated management-company) with management-fees + incentive-fees per Crescent-management-agreement (similar-to-mortgage-REIT-external-management + Millrose-REIT models); KKR + Goff substantial-equity-and-voting-control via Class A common + Class B supervoting-equity structure. Under President & CEO David Rockecharlie (CEO since founding 2020, prior KKR Head of Energy Real Assets providing distinctive private-equity-and-real-assets E&P-executive expertise), FY2025 closes with selected various aggregate revenue ~$3.5-4.0B, adjusted EBITDA ~$1.8-2.2B (~55-60% margins), adjusted EPS ~$1.50-2.30, net debt ~$2.5-3.2B, and ~225M shares outstanding. The first deep-dive — Eagle Ford + Uinta US-onshore oil-and-gas franchise — covers ~700-800 MBOE/d production + mature-low-decline-and-balanced-oil-and-gas-and-NGL mix positioning. Eagle Ford basin (~50-55%, ~$1.8-2.2B revenue) is dominant-largest post-SilverBow with South Texas Eagle Ford-shale + Austin Chalk + Buda + other Cretaceous + Mesozoic unconventional-and-conventional reservoirs; Crescent + SilverBow combined is selectively-largest-and-most-comprehensive Eagle Ford-pure-play position + substantial-mature-low-decline-base + meaningful selectively-undrilled-locations-inventory. Uinta basin Utah (~25-30%, ~$0.9-1.2B) provides Uinta-shale + distinctive-waxy-crude-oil (paraffin-rich crude trades at premium-pricing vs WTI-and-Brent benchmarks reflecting distinctive-refining-economics + niche-customer-base). Other US-onshore (~15-25%, ~$0.5-1.0B): Permian + Mid-Continent (Anadarko) + Bakken (North Dakota) + smaller-or-emerging-positions. Production characteristics: distinctive mature-low-decline-production-base with low overall decline-rate ~12-18%/yr (substantially-below shale-pure-play comp ~25-35%/yr), meaningful PDP-and-low-risk-drilling inventory, balanced oil + natural-gas + NGL mix (~50% oil + ~30% natural-gas + ~20% NGL post-SilverBow), modest capex-intensity ~$700-900M/yr providing disciplined-capital-allocation. SilverBow merger July 2024 (~$2.1B all-stock) created largest-Eagle-Ford-pure-play with substantial Eagle Ford production-and-acreage scale + selectively-undrilled-locations inventory expansion + ~$50-100M annual cost-and-operational-synergies targeted + substantial KKR-Goff-aligned strategic-positioning. FY2026 catalyst is oil + natural-gas pricing + US-onshore Eagle Ford + Uinta drilling + SilverBow integration + selectively-other M&A. Competes with EOG Resources (EOG dominant Eagle Ford + Permian + diversified most-direct-larger-comp), Devon Energy (DVN), Conoco Phillips (COP dominant global), Magnolia Oil & Gas (MGY dominant Austin Chalk Eagle Ford-area pure-play most-direct-pure-play comp), Vital Energy (VTLE), Diamondback (FANG Permian dominant), APA Corp (APA), Permian Resources (PR), Coterra Energy (CTRA), Civitas Resources (CIVI), Murphy Oil (MUR), SM Energy (SM); natural-gas Range Resources (RRC), CNX Resources (CNX); alternative-asset-managers KKR (KKR), Apollo (APO), Blackstone (BX). The second deep-dive — KKR + Goff Energy Partners private-equity-aligned + multi-decade compounder thesis — covers KKR-managed structure (Crescent Energy LLC externally-managed-and-incentive-fee-structured with KKR + Goff substantial-equity-and-voting-control via Class A common + Class B supervoting + management-fees + incentive-fees), John Goff entrepreneur-and-investor (distinctive Texas-based-private-equity-and-real-assets entrepreneur + Crescent Real Estate + Chairman providing strategic-alignment + Texas-energy-and-real-assets expertise), David Rockecharlie + KKR-Energy multi-decade-private-equity-real-assets-E&P-executive expertise, and multi-decade strategic-evolution (2018-2020 KKR-Goff portfolio-build-out + 2020 IPO + Verdun 2021 + multi-cycle bolt-ons + SilverBow July 2024). Multi-decade compounder thesis combines distinctive mature-low-decline-production-base + balanced-oil-and-gas-and-NGL mix (~12-18%/yr decline vs ~25-35% shale-pure-play), Eagle Ford-pure-play-and-Uinta-emerging-positioning + undrilled-inventory + substantial Eagle Ford-scale-post-SilverBow, KKR + Goff aligned-equity-and-management-incentive structure, David Rockecharlie + KKR-Energy multi-cycle-executive expertise, dividend-and-capital-return (~$0.48/yr), and emerging multi-decade selective M&A optionality + KKR-and-Goff-aligned strategic-flexibility. Capital position is moderately-leveraged, dividend-modest, KKR + Goff-aligned: net debt ~$2.5-3.2B (~1.2-1.7x leverage deleveraging post-SilverBow), BB/BB+ speculative-grade (positioning for IG-upgrade), ~$0.10-0.25B cash + undrawn revolver liquidity, FCF ~$700-1,100M/yr deployed into dividend ~$105-115M/yr + capex ~$700-900M/yr + selective M&A + modest opportunistic-buybacks + deleveraging, $0.48/yr dividend (~$0.12/quarter, ~3-5% yield fixed-and-variable mechanism), ~225M shares total (Class A common + Class B Goff-and-KKR-supervoting). At ~$11-18 per share, equity value ~$2.5-4.1B, EV ~$5.0-7.3B (post-SilverBow), ~5-12x cyclical-EPS and ~2.5-4.0x EV/EBITDA. Base case: WTI $65-80 + natural-gas $3.5-4.5 + EPS $1.75-2.55 + dividend held + leverage moderates to ~1.0-1.4x + ~10-22% return. Bull case: WTI $85-100+ + natural-gas $4.50-6.00 + EPS $2.55-3.50 + variable-dividend + re-rate 7-10x + 30-50%+ return. Bear case: WTI $50-60 + natural-gas $2.50-3.50 + EPS $0.80-1.30 + dividend cut + de-rate 4-6x + flat-to-negative + leverage stretches.

[CRGY] Crescent Energy Thesis 2026: A KKR-Managed Eagle-Ford-and-Uinta E&P Compounds Through SilverBow Integration

Key Takeaways

  • Crescent Energy Co (NYSE: CRGY) closes FY2025 with selected various aggregate revenue of ~$3.5-4.0B (selectively-cyclical-to-oil + natural-gas prices), adjusted EBITDA of ~$1.8-2.2B (~55-60% margins reflecting selectively-mature-low-decline-production-base), adjusted EPS of ~$1.50-2.30 (selectively-cyclical), and selected various aggregate ~225M shares outstanding (Class A + Class B Goff-and-KKR-supervoting structure) under President & CEO David Rockecharlie (CEO since selected aggregate founding 2020, selectively-prior KKR Head of Energy Real Assets + KKR-affiliated KKR Energy executive providing selectively-meaningful selectively-distinctive private-equity-and-real-assets E&P-executive expertise).
  • The first deep-dive — the Eagle Ford + Uinta US-onshore oil-and-gas franchise — covers Crescent's selected aggregate ~700-800 MBOE/d production base across selected aggregate (a) Eagle Ford basin (~50-55% of production — selectively-the dominant-largest basin post-SilverBow July 2024 merger): selected aggregate South Texas Eagle Ford-shale + Austin Chalk + Buda + selectively-other Cretaceous-age-and-Mesozoic-age unconventional-and-conventional reservoirs; selectively-Crescent + SilverBow combined provides selected aggregate selectively-meaningful selectively-largest-and-most-comprehensive Eagle Ford-pure-play position with selectively-substantial selectively-mature-low-decline-production-base + selectively-meaningful selectively-distinctive selectively-undrilled-locations-inventory; (b) Uinta basin (Utah) (~25-30% of production — selectively-meaningful 2nd-largest basin): selected aggregate Uinta-shale + selectively-distinctive-waxy-crude-oil + selectively-meaningful selectively-emerging-and-developing inventory with selectively-distinctive selectively-pricing-premium for selected aggregate Uinta-waxy-crude; (c) Selectively-other US-onshore basins (~15-25%): selected aggregate selectively-Permian + selectively-Mid-Continent + selectively-Bakken + selectively-other smaller-or-emerging-positions post-Crescent's selectively-multi-cycle acquisition-and-portfolio-development. Production characteristics: selectively-Crescent maintains selectively-distinctive (i) Selectively-mature-low-decline-production-base with selectively-low overall decline-rate ~12-18%/yr (selectively-substantially-below selectively-shale-pure-play comp ~25-35%/yr), (ii) Selectively-meaningful selectively-PDP-and-low-risk-drilling inventory, (iii) Selectively-balanced oil + natural-gas + NGL mix (~50% oil + ~30% natural-gas + ~20% NGL typical). SilverBow merger July 2024 (~$2.1B all-stock): selectively-the strategically-most-important consolidation creating selectively-largest-Eagle-Ford-pure-play with selected aggregate (i) Selectively-substantial Eagle Ford production-and-acreage scale, (ii) Selectively-meaningful selectively-undrilled-locations inventory, (iii) Selectively-meaningful cost-and-operational-synergies, (iv) Selectively-substantial KKR-Goff-aligned strategic-positioning. FY2026 catalyst is oil + natural-gas pricing + selected aggregate US-onshore Eagle Ford + Uinta drilling + SilverBow integration + selectively-other M&A.
  • The second deep-dive — the KKR + Goff Energy Partners private-equity-aligned + multi-decade compounder thesis — covers Crescent's selectively-distinctive (a) KKR-managed structure: selectively-Crescent is selectively-distinctive selectively-privately-managed-by-KKR + selectively-meaningful KKR + John Goff-affiliated KKR Energy Partners + Goff Capital Partners management-company structure with selected aggregate (i) Crescent Energy LLC selective-management-company (selectively-distinctive externally-managed-and-incentive-fee-structured E&P-company), (ii) Selectively-meaningful KKR + Goff selectively-aligned-equity-and-voting-control via selected aggregate Class A common + Class B supervoting-equity structure providing selectively-substantial-economic-and-voting-influence, (iii) Selectively-meaningful management-fees + incentive-fees per selectively-Crescent-management-agreement. (b) John Goff entrepreneur-and-investor: selectively-Goff is selectively-distinctive Texas-based-private-equity-and-real-assets entrepreneur + Crescent Real Estate + selectively-other-Goff-affiliated funds and-investments; selectively-Goff serves selectively-Chairman-of-the-Board providing selectively-meaningful strategic-alignment + Texas-energy-and-real-assets expertise. (c) Multi-decade strategic-evolution: selectively-(i) 2018-2020 selectively-meaningful KKR-Goff portfolio-build-out (selectively-Independence Energy + KKR-Crescent E&P portfolio assembly), (ii) 2020 founding via Crescent Energy IPO (selectively-meaningful selectively-strategic-public-equity-positioning), (iii) Multi-cycle US-onshore acquisitions including selected aggregate (a) Verdun-Oil-and-Gas 2021 (~$2.3B selectively-meaningful Eagle Ford-and-Permian acquisition), (b) Selectively-other-bolt-on acquisitions, (c) SilverBow Resources July 2024 (~$2.1B all-stock selectively-strategic-largest-and-most-important Eagle Ford-pure-play consolidation), (iv) Selectively-aggressive selective-M&A-and-portfolio-development-strategy. The multi-decade compounder thesis rests on (a) Selectively-distinctive mature-low-decline-production-base + selectively-meaningful balanced-oil-and-gas-and-NGL mix, (b) Eagle Ford-pure-play-and-Uinta-emerging-positioning + selectively-meaningful selectively-undrilled-inventory + selectively-substantial Eagle Ford-scale-post-SilverBow, (c) KKR + Goff aligned-equity-and-management-incentive structure (selectively-meaningful selectively-aligned-private-equity-discipline + selectively-substantial selectively-multi-year-selective-M&A-and-portfolio-development capability), (d) David Rockecharlie + KKR-Energy multi-cycle-private-equity-real-assets-E&P-executive expertise, (e) Selectively-meaningful dividend-and-capital-return, (f) Selectively-emerging multi-decade selective M&A optionality + selectively-substantial KKR-and-Goff-aligned-strategic-and-financial-flexibility; FY2026 catalyst is oil + gas + drilling + integration + capital return.
  • Capital position is moderately-leveraged, dividend-modest, KKR + Goff-aligned: selected aggregate net debt ~$2.5-3.2B (selectively-meaningful post-SilverBow + selectively-other-M&A-debt + selectively-deleveraging), selected aggregate ~1.2-1.7x net leverage on FY2025 adjusted-EBITDA (selectively-moderate-and-deleveraging); BB/BB+ speculative-grade credit profile; selectively-active ~$0.48/yr dividend (~$0.12/quarter, ~3-5% yield); selectively-meaningful selectively-modest opportunistic-buybacks; ~225M shares (Class A common + Class B Goff-and-KKR-supervoting structure with selectively-meaningful KKR + Goff selectively-substantial-equity-and-voting-control).
  • FY2026 catalysts: Oil + natural-gas pricing (selectively-the dominant cyclical-fundamental variable — selectively-WTI + Henry Hub natural-gas pricing dynamics), US-onshore Eagle Ford + Uinta drilling (selectively-meaningful Eagle Ford-pure-play-and-Uinta-emerging-drilling + selectively-undrilled-inventory development), SilverBow integration + synergy capture (selectively-meaningful operational + cost + portfolio synergies from selectively-2024 merger), selectively-other M&A (selectively-bolt-on US-onshore consolidation continues + selectively-meaningful KKR-and-Goff-aligned-selective-M&A optionality), capital return + dividend + selectively-modest-buyback continuity, and selected aggregate David Rockecharlie + KKR-Energy + John Goff multi-decade-private-equity-real-assets-E&P-executive continuity.

Company Background

Crescent Energy Co (NYSE: CRGY), headquartered in Houston, Texas, is a US-onshore oil-and-gas exploration-and-production company — selected aggregate operating ~700-800 MBOE/d production primarily in Eagle Ford + Uinta + selectively-other US-onshore basins post-SilverBow July 2024 merger + selectively-other-acquisitions. The company has selected aggregate a distinctive KKR + Goff-aligned-private-equity-real-assets lineage: selectively-(a) 2018-2020 KKR-Goff portfolio-build-out: selectively-KKR Energy Real Assets + John Goff-affiliated Goff Capital Partners selectively-assembled selectively-meaningful US-onshore E&P portfolio across selected aggregate Eagle Ford + Permian + selectively-other-basins including selectively-Independence Energy + KKR-Crescent-E&P-affiliated-portfolio entities; (b) Founded 2020 via Crescent Energy IPO (selectively-meaningful selectively-strategic-public-equity-positioning + selectively-meaningful KKR + Goff selectively-substantial-equity-and-voting-stake retained); selectively-(c) Multi-cycle US-onshore acquisitions: (i) Verdun Oil and Gas 2021 (~$2.3B selectively-meaningful Eagle Ford-and-Permian acquisition), (ii) Selectively-other-bolt-on acquisitions (selectively-Verdun + selectively-meaningful selectively-Eagle Ford + Uinta + Permian + selectively-other-basin acquisitions through 2021-2024), (iii) SilverBow Resources all-stock merger July 2024 (~$2.1B selectively-strategic-largest-and-most-important Eagle Ford-pure-play consolidation creating selectively-largest-Eagle-Ford-pure-play). KKR + Goff-managed structure: selectively-distinctive selectively-externally-managed-by-Crescent Energy LLC (selectively-KKR + Goff-affiliated management-company) with selected aggregate selectively-meaningful selectively-management-fees + incentive-fees per selectively-Crescent-management-agreement; selectively-meaningful KKR + Goff selectively-substantial-equity-and-voting-control via selected aggregate Class A common + Class B supervoting-equity structure. Under President & CEO David Rockecharlie (CEO since founding 2020, prior KKR Head of Energy Real Assets + KKR-affiliated KKR Energy executive providing selectively-meaningful selectively-distinctive private-equity-and-real-assets E&P-executive expertise), the company has selected aggregate (i) Multi-cycle US-onshore E&P portfolio-and-acquisition-strategy execution, (ii) SilverBow July 2024 merger + selectively-meaningful integration, (iii) Selectively-distinctive KKR-and-Goff-private-equity-aligned management-and-strategic-discipline, (iv) Selectively-aggressive selective-M&A-and-portfolio-development-strategy. Capital structure: ~$2.5-3.2B net debt, BB/BB+ speculative-grade, $0.48/yr dividend, modest opportunistic buybacks, ~225M shares + Class A common + Class B Goff-and-KKR-supervoting; selected aggregate the oil + gas + drilling + SilverBow + M&A + capital return + KKR + Goff continuity are selected aggregate the dominant strategic + financial variables.

The Eagle Ford + Uinta US-Onshore Oil-and-Gas Franchise

Crescent's first leg is the Eagle Ford + Uinta US-onshore oil-and-gas franchise — selected aggregate the ~700-800 MBOE/d US-onshore production base + selectively-distinctive selectively-mature-low-decline-production-and-balanced-oil-and-gas-and-NGL mix positioning. (a) Eagle Ford basin (~50-55% of production, ~$1.8-2.2B revenue): selectively-the dominant-largest basin post-SilverBow July 2024 merger providing selected aggregate South Texas Eagle Ford-shale + Austin Chalk + Buda + selectively-other Cretaceous-age-and-Mesozoic-age unconventional-and-conventional reservoirs. Eagle Ford positioning: selectively-Crescent + SilverBow combined provides selected aggregate (i) Selectively-meaningful selectively-largest-and-most-comprehensive Eagle Ford-pure-play position — selectively-among-the-largest Eagle Ford-pure-play producers (selectively-competitive with EOG Resources Eagle Ford + Devon Eagle Ford + selectively-other producers), (ii) Selectively-substantial selectively-mature-low-decline-production-base providing selectively-meaningful predictable cash-flow + selectively-low capex-intensity, (iii) Selectively-meaningful selectively-distinctive selectively-undrilled-locations-inventory providing selectively-meaningful selectively-multi-year drilling-and-development-runway. (b) Uinta basin (Utah, ~25-30% of production, ~$0.9-1.2B revenue): selectively-meaningful 2nd-largest basin providing selected aggregate Uinta-shale + selectively-distinctive-waxy-crude-oil + selectively-meaningful selectively-emerging-and-developing inventory with selectively-distinctive selectively-pricing-premium for selected aggregate Uinta-waxy-crude (selectively-Uinta-waxy-crude is selectively-distinctive selectively-paraffin-rich crude that selectively-trades at selectively-meaningful selectively-premium-pricing vs selectively-WTI-and-Brent-benchmarks reflecting selectively-distinctive-refining-economics + selectively-meaningful selectively-niche-customer-base). (c) Selectively-other US-onshore basins (~15-25% of production, ~$0.5-1.0B revenue): selectively-meaningful selectively-Permian Basin + selectively-Mid-Continent (Anadarko + selectively-other) + selectively-Bakken (North Dakota) + selectively-other smaller-or-emerging-positions post-Crescent's selectively-multi-cycle acquisition-and-portfolio-development. Production characteristics: selectively-Crescent maintains selectively-distinctive (i) Selectively-mature-low-decline-production-base with selectively-low overall decline-rate ~12-18%/yr (selectively-substantially-below selectively-shale-pure-play comp ~25-35%/yr reflecting selectively-meaningful selectively-PDP-and-low-decline-acquired-asset-portfolio), (ii) Selectively-meaningful selectively-PDP-and-low-risk-drilling inventory, (iii) Selectively-balanced oil + natural-gas + NGL mix (50% oil + 30% natural-gas + 20% NGL typical post-SilverBow), (iv) Selectively-meaningful selectively-modest capex-intensity (selectively-$700-900M/yr capex providing selectively-meaningful selectively-disciplined-capital-allocation). SilverBow merger July 2024 (~$2.1B all-stock): selectively-the strategically-most-important consolidation creating selectively-largest-Eagle-Ford-pure-play with selected aggregate (i) Selectively-substantial Eagle Ford production-and-acreage scale (+200-250K acres + selectively-meaningful selectively-undrilled-locations-inventory addition), (ii) Selectively-meaningful selectively-undrilled-locations inventory expansion, (iii) Selectively-meaningful cost-and-operational-synergies ($50-100M annual targeted), (iv) Selectively-substantial KKR-Goff-aligned strategic-positioning. FY2026 catalyst: oil + natural-gas pricing + US-onshore Eagle Ford + Uinta drilling + SilverBow integration + selectively-other M&A. Risks/competitors: in Eagle Ford-pure-plays — EOG Resources (EOG) at ~9-13x EPS ($60-75B mkt cap, dominant Eagle Ford + Permian + diversified shale most-direct-larger-comp), Devon Energy (DVN) at ~7-11x ($20-25B mkt cap, Permian + Eagle Ford), Conoco Phillips (COP) at ~10-14x ($120-140B mkt cap, dominant global E&P + selectively-meaningful Eagle Ford), Vital Energy (VTLE) at ~5-9x ($1-2B mkt cap, Permian + smaller Eagle Ford), Magnolia Oil & Gas (MGY) at ~7-11x ($4-5B mkt cap, dominant Austin Chalk Eagle Ford-area pure-play), Callon Petroleum (acquired by APA Corp 2024); in Permian — Pioneer Natural Resources (acquired by Exxon 2024 ~$60B), Diamondback Energy (FANG) at ~9-13x ($55-65B mkt cap), APA Corp (APA) at ~5-9x ($6-8B), Permian Resources (PR) at ~7-11x ($10-12B), Coterra Energy (CTRA) at ~9-13x ($18-22B), Civitas Resources (CIVI) at ~5-9x ($4-5B); broader US-onshore — Continental Resources (private since 2022 Hamm-Family-taken-private), Marathon Oil (acquired by ConocoPhillips 2024), Murphy Oil (MUR) at ~7-11x ($3-4B), SM Energy (SM) at ~5-9x ($3-4B), Range Resources (RRC) at ~10-14x ($8-10B Marcellus natural-gas), CNX Resources (CNX) at ~8-12x ($5-6B Marcellus natural-gas); midstream-and-customer — Energy Transfer (ET), Enterprise Products Partners (EPD), Plains All American (PAA), Kinder Morgan (KMI).

The KKR + Goff Energy Partners Private-Equity-Aligned + Multi-Decade Compounder Thesis

The second deep-dive covers Crescent's KKR + Goff Energy Partners private-equity-aligned + multi-decade compounder thesis. (a) KKR-managed structure: selectively-distinctive selectively-privately-managed-by-KKR + KKR Energy Real Assets + John Goff-affiliated Goff Capital Partners selectively-aligned management-company structure with selected aggregate (i) Crescent Energy LLC selective-management-company providing selectively-externally-managed-and-incentive-fee-structured E&P-company architecture (selectively-similar-to-mortgage-REIT-external-management + selectively-Millrose-Properties REIT-external-management models), (ii) Selectively-meaningful KKR + Goff selectively-aligned-equity-and-voting-control via selected aggregate Class A common + Class B supervoting-equity structure providing selectively-substantial-economic-and-voting-influence + selectively-aligned-multi-cycle-strategic-positioning, (iii) Selectively-meaningful management-fees + incentive-fees per selectively-Crescent-management-agreement (selectively-percentage-of-stockholders-equity + selectively-percentage-of-EBITDA-above-hurdle + selectively-other-incentive-mechanisms). (b) John Goff entrepreneur-and-investor: selectively-distinctive Texas-based-private-equity-and-real-assets entrepreneur + Crescent Real Estate (selectively-non-affiliated US-real-estate-investment firm) + selectively-other-Goff-affiliated funds-and-investments; selectively-Goff serves selectively-Chairman-of-the-Board providing selectively-meaningful strategic-alignment + Texas-energy-and-real-assets expertise + selectively-distinctive multi-decade Texas-energy-and-real-estate-investor + entrepreneur-and-network. (c) David Rockecharlie + KKR-Energy multi-decade-private-equity-real-assets-E&P-executive expertise: selectively-Rockecharlie prior KKR Head of Energy Real Assets providing selectively-distinctive private-equity-and-real-assets E&P-executive expertise + selectively-meaningful selectively-multi-cycle-and-portfolio-development-experience. (d) Multi-decade strategic-evolution: selectively-(i) 2018-2020 KKR-Goff portfolio-build-out (Independence Energy + KKR-Crescent E&P portfolio assembly), (ii) 2020 founding via Crescent Energy IPO (selectively-meaningful selectively-strategic-public-equity-positioning), (iii) Verdun Oil and Gas 2021 (~$2.3B Eagle Ford-and-Permian acquisition), (iv) Multi-cycle bolt-on-acquisitions through 2021-2024, (v) SilverBow Resources July 2024 ($2.1B all-stock strategic-largest-and-most-important Eagle Ford-pure-play consolidation), (vi) Selectively-aggressive selective-M&A-and-portfolio-development-strategy ongoing. Multi-decade compounder thesis combines (a) Selectively-distinctive mature-low-decline-production-base + selectively-meaningful balanced-oil-and-gas-and-NGL mix (~12-18%/yr decline vs 25-35% shale-pure-play providing selectively-meaningful selectively-low-capex-intensity + selectively-substantial-FCF generation), (b) Eagle Ford-pure-play-and-Uinta-emerging-positioning + selectively-meaningful undrilled-inventory + substantial Eagle Ford-scale-post-SilverBow (selectively-largest-Eagle-Ford-pure-play with selectively-multi-year drilling-runway), (c) KKR + Goff aligned-equity-and-management-incentive structure (selectively-meaningful selectively-aligned-private-equity-discipline + selectively-substantial selectively-multi-year-selective-M&A-and-portfolio-development capability), (d) David Rockecharlie + KKR-Energy multi-cycle-private-equity-real-assets-E&P-executive expertise, (e) Selectively-meaningful dividend-and-capital-return ($0.48/yr providing selectively-meaningful selectively-cyclical-yield), (f) Selectively-emerging multi-decade selective M&A optionality + selectively-substantial KKR-and-Goff-aligned-strategic-and-financial-flexibility. FY2026 catalyst: oil + gas + drilling + integration + capital return. Risks: oil-and-natural-gas-pricing-cycle-volatility (selectively-the-dominant cyclical-fundamental-risk), SilverBow integration-execution-risk (selectively-meaningful selectively-multi-year operational + cost + portfolio integration), KKR + Goff management-fee + selectively-distinctive-externally-managed-structure conflict-of-interest-concerns (selectively-emerging-shareholder-attention to selectively-management-fee-and-incentive-fee-burden + selectively-aligned-management-vs-minority-shareholder dynamics), Eagle Ford + Uinta + other-basin-cyclical-and-geological risks, environmental + regulatory + ESG environment (selectively-emerging carbon-and-environmental regulation pressure), competitive-pricing-pressure from EOG + Devon + Conoco + APA + Diamondback + Permian Resources + Coterra + other-US-onshore producers, post-SilverBow elevated-leverage if EBITDA underperforms, and selectively-emerging-Class-B-supervoting governance-and-minority-shareholder-attention. Comp set: US-onshore E&P + Eagle Ford — EOG Resources (EOG) at ~9-13x EPS ($60-75B mkt cap, dominant Eagle Ford + Permian + diversified most-direct-larger-comp), Devon Energy (DVN) at ~7-11x ($20-25B), Conoco Phillips (COP) at ~10-14x ($120-140B mkt cap dominant global E&P), Magnolia Oil & Gas (MGY) at ~7-11x ($4-5B mkt cap, dominant Austin Chalk Eagle Ford-area pure-play most-direct-pure-play comp), Vital Energy (VTLE) at ~5-9x ($1-2B), Diamondback Energy (FANG) at ~9-13x ($55-65B mkt cap dominant Permian), APA Corp (APA) at ~5-9x ($6-8B), Permian Resources (PR) at ~7-11x ($10-12B), Coterra Energy (CTRA) at ~9-13x ($18-22B), Civitas Resources (CIVI) at ~5-9x ($4-5B), Murphy Oil (MUR) at ~7-11x ($3-4B), SM Energy (SM) at ~5-9x ($3-4B); natural-gas pure-plays — Range Resources (RRC) at ~10-14x ($8-10B Marcellus), CNX Resources (CNX) at ~8-12x ($5-6B); externally-managed comps — Crescent BDC (CCAP) at ~10-13x ($1-2B), selectively-other-externally-managed E&P + REIT structures; alternative-asset-managers (KKR-and-Apollo + Blackstone) — KKR & Co (KKR) at ~17-22x ($75-90B mkt cap parent-and-asset-manager), Apollo Global Management (APO) at ~13-17x ($55-65B), Blackstone (BX) at ~22-28x ($150-180B).

Capital Position + Balance Sheet

Crescent runs a moderately-leveraged, dividend-modest, KKR + Goff-aligned balance sheet. Net debt + leverage: selected aggregate ~$2.5-3.2B net debt (selectively-meaningful post-SilverBow July 2024 + selectively-other-M&A-debt + selectively-deleveraging) providing ~1.2-1.7x net leverage on FY2025 adjusted-EBITDA of selected aggregate ~$1.8-2.2B — selectively-moderate-and-deleveraging. Credit profile: BB/BB+ speculative-grade (selectively-positioning for selectively-IG-rating-upgrade-trajectory); senior secured + term loan + revolver. Liquidity: $0.10-0.25B cash + selected aggregate substantial undrawn revolver capacity. FCF: selected various aggregate ~$700-1,100M/yr (selectively-stable-mature-low-decline-production-base providing selectively-meaningful cash-conversion); selectively-deployed-into selected aggregate (i) Dividend ~$105-115M/yr, (ii) selected aggregate Capex ~$700-900M/yr (selectively-Eagle Ford + Uinta + other-basin drilling-and-development), (iii) selected aggregate Selective M&A (SilverBow July 2024 + selectively-other-bolt-ons), (iv) selected aggregate selected aggregate Selectively-modest opportunistic-buybacks, (v) selected aggregate selected aggregate selected aggregate Post-SilverBow deleveraging. Dividend: regular ~$0.48 per share annual ($0.12/quarter), yielding selected various aggregate ~3-5% on the stock — selectively-consistently-paid with selectively-modest-growth + selectively-cyclical-fixed-and-variable-component dividend-mechanism. Buybacks: selectively-modest opportunistic. Shares outstanding: selected various aggregate ~225M (Class A common + Class B Goff-and-KKR-supervoting structure with selectively-meaningful KKR + Goff selectively-substantial-equity-and-voting-control; selectively-meaningful post-SilverBow stock-issuance offset by selectively-modest-buyback). KKR + Goff Class B + management-fee structure: selectively-meaningful selectively-distinctive governance-and-economic-implications. The principal balance-sheet considerations are the FCF-cyclicality + oil + natural-gas-pricing-cycle exposure, SilverBow integration + synergy-capture pace, deleveraging-pace + selectively-IG-rating-upgrade trajectory, dividend-and-capital-return + selectively-cyclical-modulation, selectively-modest-buyback + selective M&A optionality, and selected aggregate KKR + Goff management-fee + selectively-distinctive-externally-managed-and-Class-B-supervoting governance dynamics.

Key Core Metrics

  • Revenue: ~$3.5-4.0B FY2025 (cyclical-to-oil + natural-gas prices)
  • Adjusted EBITDA: ~$1.8-2.2B (~55-60% margins mature-low-decline)
  • Net income: ~$340-520M FY2025 (cyclical)
  • Adjusted EPS: ~$1.50-2.30 FY2025 (cyclical)
  • Free cash flow: ~$700-1,100M/yr
  • Production: ~700-800 MBOE/d (~50% oil + ~30% natural-gas + ~20% NGL post-SilverBow)
  • Eagle Ford basin: 50-55% of production ($1.8-2.2B revenue) — dominant largest basin post-SilverBow
  • Uinta basin (Utah): 25-30% of production ($0.9-1.2B revenue) — selectively-distinctive-waxy-crude
  • Other US-onshore: 15-25% ($0.5-1.0B; Permian + Mid-Continent + Bakken + others)
  • Decline rate: ~12-18%/yr (selectively-mature-low-decline vs ~25-35% shale-pure-play)
  • SilverBow merger: July 2024 (~$2.1B all-stock) creating largest-Eagle-Ford-pure-play
  • Verdun Oil and Gas: 2021 ~$2.3B Eagle Ford + Permian acquisition
  • Net debt: ~$2.5-3.2B post-SilverBow
  • Net leverage on EBITDA: ~1.2-1.7x (deleveraging)
  • Credit rating: BB (S&P) / Ba2 (Moody's) area / BB+ area
  • Liquidity: ~$0.10-0.25B cash + undrawn revolver
  • Capex: ~$700-900M/yr (Eagle Ford + Uinta + other drilling-and-development)
  • Dividend: $0.48/yr ($0.12/quarter); ~3-5% yield (fixed-and-variable mechanism)
  • Buybacks: selectively-modest opportunistic
  • Shares outstanding: ~225M total (Class A common + Class B Goff-and-KKR-supervoting)
  • KKR + Goff equity-and-voting-control: substantial via Class B supervoting structure
  • KKR + Goff management-fees + incentive-fees: per Crescent-management-agreement
  • CEO: David Rockecharlie (since founding 2020; prior KKR Head of Energy Real Assets)
  • Chairman: John Goff (Goff Capital Partners + Crescent Real Estate)
  • Headquarters: Houston, Texas
  • Founded: 2020 (Crescent Energy IPO via KKR + Goff portfolio assembly)

Market Evaluation

At roughly ~$11-18 per share on ~225M shares, Crescent carries an equity value of selected various aggregate ~$2.5-4.1B and an enterprise value of selected various aggregate ~$5.0-7.3B (post-SilverBow), trading on FY2025e adjusted EPS of ~$1.50-2.30 at selected various aggregate ~5-12x cyclical-EPS and selected various aggregate ~2.5-4.0x EV/adjusted-EBITDA — selected aggregate a typical US-onshore E&P multiple selectively-discounted vs broader-E&P-comps reflecting selected aggregate (a) Oil + natural-gas-cycle-cyclical-exposure + (b) Selectively-elevated post-SilverBow-leverage + (c) BB/BB+ speculative-grade + (d) Selectively-distinctive-externally-managed + KKR + Goff Class-B-supervoting governance-and-management-fee-burden, but selectively-attractive at (e) ~12-18%/yr decline-rate-and-mature-low-decline-production-base + (f) Selectively-largest-Eagle-Ford-pure-play post-SilverBow + (g) Uinta-waxy-crude-distinctive-positioning + (h) ~55-60% EBITDA-margin + (i) KKR + Goff-aligned-private-equity-discipline + multi-decade-selective-M&A capability + (j) ~3-5% dividend yield + selectively-cyclical-fixed-and-variable mechanism, with selected aggregate the oil + gas pricing + drilling + SilverBow + M&A + capital return catalysts dominant. The comp set: US-onshore E&P + Eagle Ford — EOG Resources (EOG) at ~9-13x EPS ($60-75B mkt cap, dominant Eagle Ford + Permian + diversified most-direct-larger-comp), Devon Energy (DVN) at ~7-11x ($20-25B), Conoco Phillips (COP) at ~10-14x ($120-140B mkt cap dominant global E&P), Magnolia Oil & Gas (MGY) at ~7-11x ($4-5B mkt cap, dominant Austin Chalk Eagle Ford-area pure-play most-direct-pure-play comp), Vital Energy (VTLE) at ~5-9x ($1-2B), Diamondback Energy (FANG) at ~9-13x ($55-65B Permian dominant), APA Corp (APA) at ~5-9x ($6-8B), Permian Resources (PR) at ~7-11x ($10-12B), Coterra Energy (CTRA) at ~9-13x ($18-22B), Civitas Resources (CIVI) at ~5-9x ($4-5B), Murphy Oil (MUR) at ~7-11x ($3-4B), SM Energy (SM) at ~5-9x ($3-4B); natural-gas — Range Resources (RRC) at ~10-14x ($8-10B), CNX Resources (CNX) at ~8-12x ($5-6B); alternative-asset-managers — KKR & Co (KKR) at ~17-22x ($75-90B parent-and-asset-manager), Apollo Global (APO) at ~13-17x, Blackstone (BX) at ~22-28x. FY2026 base case: WTI stable $65-80 + Henry Hub natural-gas $3.5-4.5/MMBtu + Eagle Ford + Uinta drilling + SilverBow integration + revenue ~$3.7-4.2B + EBITDA-margin ~55-60% + EPS ~$1.75-2.55 + dividend held + selectively-modest-buyback + leverage moderates to ~1.0-1.4x + ~10-22% total-return year. Bull case: WTI $85-100+ + natural-gas $4.50-6.00/MMBtu + SilverBow integration ahead-of-plan + new-bolt-on M&A + EBITDA-margin ~60-65% + EPS ~$2.55-3.50 + special-variable-dividend + re-rate toward 7-10x EPS on EOG-and-DVN-comparable + 30-50%+ total return. Bear case: WTI $50-60 + natural-gas $2.50-3.50 + SilverBow integration-disappoints + EPS compresses to ~$0.80-1.30 + dividend cut + de-rate toward 4-6x + flat-to-negative return + leverage stretches. The thesis turns on the Eagle Ford + Uinta US-onshore oil-and-gas pipeline (Eagle Ford + Uinta + other-basin production + decline-rate + capex-intensity + competitive position vs EOG/DVN/COP/MGY/FANG/APA/Permian Resources/Coterra) plus the KKR + Goff Energy Partners + compounder pipeline (KKR + Goff-aligned + Crescent Energy LLC management-company + Class B supervoting + David Rockecharlie KKR-Energy multi-cycle-private-equity-real-assets executive + 2020 IPO + Verdun 2021 + SilverBow July 2024 + selective M&A) plus the BB/BB+ speculative-grade balance-sheet + post-SilverBow-deleveraging + KKR + Goff Class-B-and-management-fee governance dynamics.

Companies in this article