Document

Price objective basis & risk

Ref IMAGES-003-HOUSE_OVERSIGHT_014882.txt Release House Oversight Committee — Epstein Estate Records (Nov 2025) 1 pages

Epstein Suite indexes the text; the original document lives at its official source. We don't host the original file — view it on the official release to read it in full.

View the original on the official release

People & organizations named in this document

BofA Merrill Lynch Hess Corp Phillips 66 Chesapeake Energy Corp Delek US Holdings, Inc ExxonMobil Corp HollyFrontier Corp Noble Energy Apache Corp Doug Leggate Anadarko Petroleum Corp Chevron Corp ConocoPhillips Continental Resources Inc Devon Energy Corp EOG Resources Marathon Oil Corp Marathon Petroleum Company Occidental Petroleum Corp Pioneer Natural Resources Range Resources Corp Tesoro Corp Valero Energy Corp Cabot Oil & Gas Corp PBF Energy Southwestern Energy Corp

Being named here is not an accusation of wrongdoing.

Document text

Text is machine OCR and may contain errors. Confirm against the original source above.

Price objective basis & risk Hess Corp. (HES) Our price objective of $80 / share is based on a 5-year outlook which assumes a 5.5x DACF multiple and a commodity deck of $67.50 WTI and $70 Brent to which we add $10/ sh for Liza in offshore Guyana. The multiple is based on a finite timeline to delivery which is supported by core NAV. The risks to our price objective are: 1) the oil and gas price environment, (2) slowdowns in development drilling that leave production below expectations, and (3) news flow around HES' exploratory and appraisal drilling activities that could impact the stock. Analyst Certification |, Doug Leggate, hereby certify that the views expressed in this research report accurately reflect my personal views about the subject securities and issuers. | also certify that no part of my compensation was, is, or will be, directly or indirectly, related to the specific recommendations or view expressed in this research report. US - Large Cap Oils Coverage Cluster BofA Merrill Lynch Investment rating Company ticker Bloomberg symbol Analyst BUY Anadarko Petroleum Corp. APC APC US Doug Leggate Chevron Corp. CVX CVX US Doug Leggate ConocoPhillips COP COP US Doug Leggate Continental Resources Inc. CLR CLR US Doug Leggate Devon Energy Corp. DVN DVN US Doug Leggate EOG Resources EOG EOG US Doug Leggate Hess Corp. HES HES US Doug Leggate Marathon Oil Corp. MRO MRO US Doug Leggate Marathon Petroleum Company MPC MPC US Doug Leggate Occidental Petroleum Corp. OXY OXY US Doug Leggate Pioneer Natural Resources PXD PXD US Doug Leggate Range Resources Corp RRC RRC US Doug Leggate Tesoro Corp. TSO TSO US Doug Leggate Valero Energy Corp. VLO VLO US Doug Leggate NEUTRAL Chesapeake Energy Corp. CHK CHK US Doug Leggate Delek US Holdings, Inc. DK DK US Doug Leggate ExxonMobil Corp. XOM XOM US Doug Leggate HollyFrontier Corp HFC HFC US Doug Leggate Noble Energy NBL NBL US Doug Leggate Phillips 66 PSX PSX US Doug Leggate UNDERPERFORM Apache Corp APA APA US Doug Leggate Cabot Oil & Gas Corp. COG COG US Doug Leggate PBF Energy PBF PBF US Doug Leggate Southwestern Energy Corp. SWN SWN US Doug Leggate 10 Hess Corp. | 11 April 2017 Bankof America <> Merrill Lynch HOUSE_OVERSIGHT_014882

Have a question about what this document contains?

Ask the documents