Rating
BUY
VG Venture Global — Q1 2026 Reval: Guidance Raised 53% to $8.2–8.5B EBITDA
Guidance raised 53% to $8.2–8.5B EBITDA after capturing Iran/Qatar spot premium via fresh contracts. Stock reaction tepid; multiple compression to Cheniere parity opens BUY window.
1. Executive Summary
Venture Global delivered a clean Q1 2026 EBITDA beat ($1.4B vs $1.15–1.25B guide) and raised full-year 2026 EBITDA guidance from $5.2–5.8B to $8.2–8.5B — a $2.85B (53%) raise driven by structurally locking in the Iran/Qatar spot premium through fresh 5-year contracts at $9.50–10.50/MMBtu. The stock initially rose only about 10% to $12.58 on this $3B EBITDA raise. The skepticism is the opportunity: VG now trades at 7.9x EV/2026E EBITDA — essentially at parity with Cheniere (LNG) — while offering 2x the growth runway. Edison arbitration settled. CP2 Phase II FID announced with $8.6B financing closed. Plaquemines Phase I COD reaffirmed for Q4 2026. Net debt rose to $33.5B, preferred claims real, refinancing wall remains a 2027–2028 tail risk.
The key trade: VG has collapsed its EBITDA multiple premium to Cheniere from 11.5x to 7.9x in one print. If even half the spot premium is captured (already locked into 84% of 2026 cargoes), 2026 guidance is bankable. Pair trade: long VG / short LNG for the multiple-compression continuation.
2. Q1 2026 Results — Solid Beat Above Guide
| Metric | Q1 2026 Actual | Q1 2026 Guide | Q1 2025 | YoY |
|---|---|---|---|---|
| Revenue | $4.60B | — | $2.89B | +59% |
| Income from operations | $1.15B | — | $1.08B | +7% |
| Net income to common | $488M | — | $396M | +23% |
| Consolidated Adj EBITDA | $1.37B | $1.15–1.25B | $1.35B | +2% / beat |
| Cargoes exported | 130 (record) | 125–134 | 63 | +106% |
| LNG sold (TBtu) | 481 | — | 228 | +111% |
| Implied weighted avg liq fee | $3.82/MMBtu | — | — | — |
| Diluted EPS | $0.19 | ~$0.12 | $0.15 | +27% |
| Total assets | $56.3B | — | $45.1B | +$11.2B |
Q1 quality: margin compression is real
Cost of sales grew 163% on 59% revenue growth. Operating margin collapsed from 37% to 25%. This is the Plaquemines commissioning ramp (cheap commissioning cargoes priced into long-term contracts) plus Winter Storm Fern plus elevated Henry Hub plus basis differentials. Q1 was the worst margin quarter of 2026 by design; mix improves materially from here as Phase I COD approaches and contracted volumes shift toward the higher-priced 5-year deals.
3. The Guidance Raise — Best Print of the Year
| Item | Previous Guide (March 2) | New Guide (May 12) | Delta |
|---|---|---|---|
| 2026 EBITDA | $5.2–5.8B | $8.2–8.5B | +$2.85B / +53% |
| Cargo range | 486–527 | 494–523 | tighter, mid up |
| Unsold-cargo liq fee assumption | $5.00–6.00/MMBtu | $9.50–10.50/MMBtu | nearly doubled |
| Weighted avg liq fee (contracted) | $4.05/MMBtu | $4.51/MMBtu | +$0.46 |
| % of 2026 cargoes contracted | 69% | 84% | +15pp |
| ±$1/MMBtu sensitivity to EBITDA | $575–625M | $300–350M | lower (less spot exposure) |
What changed: They didn't get lucky on spot — they locked in spot pricing via fresh contracts at $9.50–10.50/MMBtu levels. The 15pp increase in contracted share (69% to 84%) means the Iran/Qatar premium is no longer transient revenue; it is contracted revenue. The drop in sensitivity ($575–625M to $300–350M) confirms this de-risking.
4. Updated 2026 & 2027 Profit Estimates
2026 EPS bottom-up build
| Line item | Q1 2026 actual | 2026 full-year estimate | Notes |
|---|---|---|---|
| Consolidated EBITDA | $1,372M | $8,350M | mgmt mid |
| Less: D&A | ($251M) | ($1,150M) | rising with Plaquemines COD |
| Less: SBC | ($12M) | ($50M) | annualized Q1 |
| GAAP Operating Income | $1,151M | $7,150M | |
| Less: Interest expense, net | ($416M) | ($2,000M) | rising as CP2 debt draws |
| EBT | $736M | $5,150M | |
| Less: Tax @ 17% | ($111M) | ($880M) | Q1 effective rate trend |
| Net Income (total) | $625M | $4,270M | |
| Less: NCI redeemable preferred | ($42M) | ($180M) | mgmt guide $160–180M |
| Less: NCI common | ($27M) | ($120M) | |
| Less: VGLNG Series A Preferred div | ($68M) | ($270M) | fixed |
| NI to Common | $488M | $3,700M | |
| Diluted shares (M) | 2,635 | 2,635 | |
| Diluted EPS | $0.19 | $1.40 |
Three-scenario probability-weighted estimates
| Scenario | Probability | Avg blended liq fee | 2026 EBITDA | 2026 NI to Common | 2026 EPS |
|---|---|---|---|---|---|
| Bear (spot collapses, mgmt overpromises) | 20% | $5.20/MMBtu | $7.0B | $2.80B | $1.06 |
| Base (mgmt mid-point) | 60% | $5.80/MMBtu | $8.35B | $3.70B | $1.40 |
| Bull (Hormuz premium sticks, Phase I early) | 20% | $6.50/MMBtu | $9.2B | $4.30B | $1.63 |
Probability-weighted 2026E: EBITDA $8.2B | NI $3.6B | EPS $1.37
| 2027 Scenario | Probability | 2027 EBITDA | 2027 NI to Common | 2027 EPS |
|---|---|---|---|---|
| Bear (TTF curve breaks below $9) | 20% | $7.5B | $2.8B | $1.06 |
| Base (Plaquemines full year + Phase II mid-year) | 60% | $9.0B | $3.6B | $1.36 |
| Bull (sustained geopolitical premium) | 20% | $11.0B | $4.7B | $1.79 |
Probability-weighted 2027E: EBITDA $9.0B | NI $3.6B | EPS $1.37
Why EPS goes sideways 2026→2027: Interest expense climbs as CP2 funds draw, D&A rises with Plaquemines fully online, preferred dividend obligations grow. The growth story is structurally EBITDA, not EPS, until 2028 when CP2 starts producing without proportional capex.
5. Peer Comparison — Multiple Compression Done
| Metric | VG @ $12.58 | LNG (Cheniere) | NEXT (NextDecade) |
|---|---|---|---|
| Market Cap | $31.2B | $55.7B | about $3B |
| Net Debt | $33.5B | $24B | high |
| EV (debt only) | $66.3B | $80B | about $5B |
| 2026E EBITDA | $8.35B | $10.5B | NM |
| EV / 2026E EBITDA | 7.9x | 7.5x | NM |
| Fwd P/E 2026E | 9.0x | 18x | NM |
| Fwd P/E 2027E | 9.2x | 17x | NM |
| Dividend yield | 0.56% | 0.86% | 0% |
| % Run-rate contracted | 72% (84% for 2026) | about 95% | about 80% |
| Capacity online today | 11.2 MTPA | about 50 MTPA | 0 |
| Growth pipeline | +57 MTPA active | +6 MTPA | +27 MTPA |
Key takeaway: Pre-print VG traded at 11.5x EV/2026E EBITDA vs LNG's 7.5x — a 50% premium for growth optionality. After today's raise, VG now trades at parity with Cheniere on EV/EBITDA but at HALF the P/E (9.0x vs 18x). The market is treating the guidance as transient. We disagree — 84% of 2026 is contracted.
6. Fair Value Triangulation
| Method | Calculation | FV per share |
|---|---|---|
| EV/2026E EBITDA at LNG's 7.5x | (7.5 × 8.35 – 33.5) / 2.48 | $11.7 |
| EV/2026E EBITDA at 8.5x (modest growth premium) | (8.5 × 8.35 – 33.5) / 2.48 | $15.1 |
| EV/2027E EBITDA at 8.5x (1yr discounted) | (8.5 × 9.0 – 35) / 1.08 / 2.48 | $15.5 |
| Fwd P/E 12x on 2026E | 12 × $1.40 | $16.8 |
| Fwd P/E 12x on 2027E (1yr discounted) | 12 × $1.37 / 1.08 | $15.2 |
| Goldman Sachs PT | — | $18.50 |
| Morgan Stanley PT | — | $22.00 |
| Bernstein PT | — | $12.00 |
| Mizuho PT (raised today $12→$13) | — | $13.00 |
| Consensus PT | — | $15.70 |
Synthesis: New fair value range $14–16, base case $15.50. About 23% upside from $12.58.
7. Macro Setup — Why the Spot Capture Is Real
| Benchmark | Current spot (late April 2026) | 2026 Forward avg |
|---|---|---|
| Henry Hub | $3.50/MMBtu | $3.45 |
| TTF (Europe) | $15.0/MMBtu | mid-$9s on curve |
| JKM (NE Asia) | $16.0/MMBtu | mid-$9s on curve |
| TTF–HH spread (current) | $11.5/MMBtu | about $6/MMBtu (curve) |
The Iran/Hormuz conflict plus damage to Qatar's Ras Laffan complex from Iranian missile strikes has kept JKM/TTF $5–7/MMBtu above the forward curve since March 2026. VG's management correctly read this as a contracting opportunity, not a trading opportunity, and converted spot exposure into long-term offtake at near-spot pricing.
8. Balance Sheet — Net Debt Up $2.4B in One Quarter
| ($M) | Mar 31, 2026 | Dec 31, 2025 | Delta |
|---|---|---|---|
| Cash & equivalents | 1,599 | 2,355 | (756) |
| Restricted cash (total) | 1,452 | 1,070 | +382 |
| PP&E, net | 49,754 | 46,588 | +3,166 |
| Total assets | 56,300 | 53,446 | +2,854 |
| Long-term debt | 36,456 | 33,393 | +3,063 |
| Total debt | 36,582 | 34,205 | +2,377 |
| Redeemable subsidiary stock (preferred) | 1,629 | 1,696 | (67) |
| VG stockholders' equity | 7,233 | 6,743 | +490 |
Watch the cash burn: Cash fell $756M in one quarter despite $1.4B EBITDA. Long-term debt rose $3B (CP2 Phase II financing). PP&E up $3.2B — capex at full tilt. Free cash flow to equity remains deeply negative; Bernstein's "$6B+ negative FCF in 2026 and 2027" call appears directionally correct.
9. Bull / Bear Synthesis
Bull Case ($18):
- Iran/Hormuz tail premium captured contractually — not transient
- $134B contracted backlog provides revenue floor
- 100 MTPA total dev pipeline (Calcasieu + Plaquemines + CP2 + bolt-on +13 MTPA) — Cheniere is essentially capped
- Trades at Cheniere multiples by 2028 if execution holds
- Operating leverage massive once construction capex normalizes
- Edison arbitration settled — one of three major overhangs gone
- Multiple analyst PTs ($18.50–22) above current price
Bear Case ($10):
- D/E approximately 5x — refinancing risk in 2027–2028 if rates stay elevated
- BP and Shell arbitrations still pending — multi-billion liability tail
- Margin compression structural as contract mix shifts from spot to long-term
- TTF/JKM forward curve at mid-$9s = sub-$5 liquefaction fee in outer years (curve disagrees with bull thesis)
- Cash burn approximately $750M per quarter; PP&E build continuing
- Plaquemines Phase I COD slippage risk — Q4 2026 timing tight
- Heavy insider selling pattern continuing (Larson 1.1M shares at $12.64 in April)
- 98% voting concentration with Sabel → governance discount persistent
10. Trade Plan
| Action | Price Level | Rationale |
|---|---|---|
| Add aggressively | < $11.50 | Below Bernstein bear PT; high asymmetry |
| Accumulate | $11.50 – $14 | Below base case fair value |
| Hold | $14 – $16.50 | Near fair value range |
| Trim | > $17 | Approaching base + bull blend |
| Exit | > $20 | Above Morgan Stanley bull PT |
11. Catalysts to Watch
| Date | Event | Why it matters |
|---|---|---|
| End Q2 2026 | Edison arbitration settlement completion | Removes one major legal overhang fully |
| August 2026 | Q2 2026 earnings | First clean quarter post-Winter Storm Fern; tests margin recovery |
| Q3 2026 | Plaquemines Phase I commissioning final stretch | Test of execution discipline |
| Q4 2026 | Plaquemines Phase I COD | Make-or-break event for the entire thesis |
| 2027 | Plaquemines Phase II mid-year COD | Second leg of growth |
| Ongoing | TTF/JKM vs forward curve; Iran/Qatar de-escalation | Every $1/MMBtu = $300–350M EBITDA |
| H2 2027 | CP2 Phase I first production | Third facility online |
12. Bottom Line
The Q1 print was a real beat-and-raise. Going from $5.5B → $8.35B EBITDA mid-guide while contracting 84% of 2026 cargoes at $4.51/MMBtu plus $9.50–10.50/MMBtu on the unsold tail is a structural inflection, not a one-time spike.
The market's tepid +10% reaction (close $11.45 → $12.58) reflects spot-price skepticism and refinancing-wall concerns, not fundamental weakness. The multiple premium VG carried versus Cheniere has now fully compressed.
RATING: BUY at $12.58 | Base PT $15.50 (+23%) | Bull $18 | Bear $10
Stress tests on the upcoming transcript should focus on: (1) Plaquemines Phase I COD timing color, (2) BP arbitration update, (3) cash burn trajectory at the $750M/quarter pace.
13. Disclosures & Method
Analysis follows the Kong/Damodaran framework. SBC treated as cash expense. Three-scenario probability-weighted DCF with multiple cross-checks via EV/EBITDA and forward P/E. Preferred equity and convertible preferred modeled as senior claims before equity value. Net debt computed from balance sheet at March 31, 2026 inclusive of redeemable subsidiary preferred. Liquefaction fee sensitivity per management Q1 2026 disclosure: ±$1/MMBtu = $300–350M EBITDA full-year 2026.
No redactions applied.
Published via wiis. Originals are encrypted at rest; this page reflects the redacted version. report abuse.
Discussion
No comments yet.