Deal insight

Delek Group acquires Ithaca Energy for US$516 million



Get this report



Get this report as part of a subscription

Enquire about Subscriptions

Already have subscription? Sign In

Further information


Contact us

Report summary

Delek Group has offered a cash consideration of US$1.50 per share for the remaining 80.3% of Ithaca Energy shares it doesn't own. This is a 12% premium to the closing price on the TSE. The bid ascribes Ithaca a total EV of US$1.24 billion (including net debt of US$598). The deal will give Delek a stake in the flagship Greater Stella Area due onstream February 2017 plus interest in nine producing assets in the UK North Sea. Our commercial valuation is lower than the bid price though upside exists in the Hurricane and Austen assets which we currently hold as sub commercial. The deal will see Delek's production jump by more than 60% in 2017 and by 50% in 2018. The boost to Delek Group's revenue will be even greater due to the volume of liquids. The deal will see Delek diversifying from its current position relying solely on gas production from the giant Tamar gas field in Israel. For Ithaca shareholders this deal offers a fair price cash exit after a rollercoaster two years.

What's included

This report contains

  • Document

    Delek Group acquires Ithaca Energy for US$516 million

    PDF 302.24 KB

Table of contents

  • Executive summary
  • Transaction details
  • Upstream assets
  • Deal analysis
  • Upsides and risks
  • Strategic rationale
  • Oil & gas pricing and assumptions

Tables and charts

This report includes 7 images and tables including:


  • Total production for assets included in deal


  • Executive summary: Table 1
  • Deal analysis: Table 1
  • Deal analysis: Table 2
  • Oil & gas pricing and assumptions: Table 1
  • Oil & gas pricing and assumptions: Table 2
  • Upstream assets: Table 1

Questions about this report?

  • Europe:
    +44 131 243 4699
  • Americas:
    +1 713 470 1900
  • Asia Pacific:
    +61 2 8224 8898