Below 2x FCF, a Merger to Double Production, and the Market Still Isn’t Paying Attention”
Two weeks ago I wrote that ShaMaran had delivered its catalyst. Baghdad had started paying the top-ups for export sales at full international prices, and the share price had not caught up. Since then, ShaMaran has announced two deals that change the shape of the investment case.
- A new field. ShaMaran is buying into Hamrin, a producing oil field in Federal Iraq.
- A merger. ShaMaran is combining with Gulf Keystone Petroleum (GKP) in an all-share deal.
Here is what each deal means, and why I think the investment case has got stronger, not weaker.
My thesis: the market is missing the re-rating
For the first time in almost four years, ShaMaran is selling its oil at world prices. The Iraq-Turkey pipeline closed in March 2023. For two and a half years after that, ShaMaran sold its oil locally at $32–35 a barrel, and the Kurdistan government took about half of that amount as a tax. Now it receives the full Brent-linked price, and with the top-ups being paid, Baghdad is also settling the difference for the months since exports restarted in September 2025. In total Baghdad is due to repay to ShaMaran over $50 million over the next three months.
The market has not priced this in. It still values ShaMaran as if it were selling oil at local prices. The market does not appreciate how profitable stand-alone ShaMaran is: by my calculations, the company will generate in 2027 about $200 million of free cash flow a year at $65 oil and about $300 million of free cash flow a year at $90 oil.
Q3 should be the first quarter in which this is fully visible in the financials. That is why I believe Q3 will be the best quarter in ShaMaran’s history. And this is despite the fact that ShaMaran was producing for only two months in that quarter due to the security situation. That makes the results on 9 November a great trading idea, and the combination with Gulf Keystone an even greater longer-term play.
Recap: the catalyst has happened
On 15 October, ShaMaran announced that SOMO, Iraq’s state oil marketer, had allocated an extra cargo to the international oil companies in Kurdistan. The extra barrels compensate the companies at full international prices and start paying the top-ups owed on export sales from September to December 2025.
In plain words: Baghdad is paying what it promised. The payment mechanism works, and ShaMaran sells its oil at international prices. In Q2 2026, its net realized price was $84.23 per barrel, against $33.12 a year earlier.
Deal 1: Hamrin, a producing field in Federal Iraq
On 20 October, ShaMaran announced it is taking a 25% stake in the joint venture that holds the Hamrin field.
- The field. Hamrin is a large, discovered and producing field in Federal Iraq, held under a 25-year development and production contract. Remaining gross reserves and resources are estimated at 500 million to 1 billion barrels.
- The operator. HKN Energy, the Ross Perot Jr. company that already operates Atrush and Sarsang for ShaMaran.
- Production. About 20,000 barrels per day today. The first phase targets about 60,000 barrels per day by 2028, and later phases could more than double that. Based on the discussions we had, I believe 2029 production could rise to 90,000 bpd, with a goal of producing 200,000 bpd in the 2030s. The field can produce for decades.
- The price. A $35 million carry of HKN’s share of initial costs, plus a further $15 million payable out of cash flow only after ShaMaran has recovered its initial investment. Completing the Hamrin investment is also a condition of the Gulf Keystone merger.
Why I like it:
- Better location. Hamrin is in Federal Iraq, not Kurdistan. That diversifies ShaMaran away from the Kurdistan pipeline and regional government risk.
- Real scale. At 25% of 60,000 barrels per day, ShaMaran’s share would be about 15,000 barrels per day by 2028. That is a meaningful addition to a company that produced about 21,000 net barrels per day in 2025.
- Cheap entry. About $50 million of headline consideration over time for a 25% stake in a field with 500 million to 1 billion barrels is a low entry price. The release does not yet set out ShaMaran’s share of later development spending, but management has stated this will be a self-funding development after ShaMaran’s initial $50 million investment.
- Profitable – Light oil with high price realizations at Brent minus 5% and low lifting costs at $3–5 per barrel with maintenance capex about $2 per barrel, so most of the higher price falls straight through to free cash flow.
ShaMaran funded the deal with a new $200 million, five-year bond at a 10.25% coupon, priced on 21 October. The bond refinances the existing $144 million bond due 2029 and funds the Hamrin investment. Settlement is expected around 5 November.
Deal 2: the merger with Gulf Keystone
Also on 20 October, ShaMaran and Gulf Keystone agreed to combine. GKP operates the Shaikan field in Kurdistan, currently producing about 45,000 bopd.
- Terms. ShaMaran shareholders receive 0.07534 new GKP shares for each ShaMaran share. That valued ShaMaran at about NOK 1.96 per share, or $601 million, a 22.9% premium to the previous close.
- One catch. GKP will pay a $50 million special dividend to its own shareholders at completion. Adjusted for that, the premium to ShaMaran holders is 13.5%.
- Ownership. Roughly 50/50 between the two shareholder groups. The Lundin family becomes the largest shareholder, at 12.8%, and William Lundin is proposed as chair.
- The combined company. Pro-forma working-interest production of about 53,000 barrels per day and 2P reserves of 323 million barrels, before any Hamrin upside. The production figure is based on Shaikan’s well capacity and the expected restart rates at Atrush and Sarsang, not on current output. The combined market capitalization will be over $1 billion.
- Listing. The primary listing moves to the Oslo Børs main list, which should mean better liquidity, lower overhead and a wider shareholder base.
- Timeline. Shareholder meetings around 22 December, Kurdistan government approvals within 6–9 months, and completion around mid-2027.
The main goal is scale: to create one of the biggest European-listed independent oil producers. On day one, the combined company ranks in the top 10, with about 53,000 barrels per day of working-interest production. The growth plan could roughly double that:
- ShaMaran today. About 20,000–25,000 barrels per day net from Atrush and Sarsang once Sarsang is back at full capacity.
- Shaikan. Gulf Keystone’s CEO expects gross output to rise from about 45,000 to over 90,000 barrels per day by 2030, if drilling starts next year. At GKP’s 61.5% share, that is about 55,000 barrels per day net.
- Hamrin. ShaMaran’s 25% of the targeted 60,000 barrels per day adds about 15,000 barrels per day by 2028, with later phases that could more than double the field’s output.
Put together, the combined company could approach 100,000 barrels per day of working-interest production by around 2030, nearly double today’s level. That matters for valuation: larger oil producers attract larger peer multiples, because they are more liquid, more diversified, and on the radar of generalist investors who would never own a small-cap Kurdistan producer.
I also expect the merged company to keep driving consolidation in the region, both in Kurdistan and Federal Iraq, and maybe even in Syria (where HKN is already operating). The obvious next target is DNO’s Kurdistan business, the largest international producer in the region. DNO chose not to join the September 2025 export agreement and, according to public reports, still sells its Kurdistan crude locally, for cash, at prices around $35-45 per barrel. That is roughly half of what ShaMaran and Gulf Keystone now receive at international prices.
DNO says it can join the agreement at any time, or strike its own deal with SOMO. But it has not done so for more than a year. My view is that a combined ShaMaran–Gulf Keystone, with the Lundin family behind it, is well placed to buy DNO’s Kurdistan fields at a discount that reflects those local prices, and then move the barrels onto international pricing. This is speculation on my part, not something either company has announced.
The logic is complementary:
- GKP brings growth. GKP holds 61.5% of the Shaikan field (after an expected PSC amendment) and operates it. Its CEO expects gross Shaikan output to rise from about 45,000 to over 90,000 barrels per day by 2030 if drilling starts next year. The Shaikan field development plan has not yet been signed, and GKP has recently placed its own $175 million bond to fund part of the capex.
- ShaMaran brings cash flow. Strong near-term cash flow from Atrush and Sarsang at international prices, which the companies say will support both growth and distributions, plus upside from Hamrin in Federal Iraq.
- Together. One company with four assets across Kurdistan and Federal Iraq, all with HKN or GKP as operator, and up to $5 million a year of G&A savings at the corporate level, not to mention the potential synergies from operating assets near each other with the same team.
The largest shareholders support the deal. The Lundin family, which owns about 25.6% of ShaMaran, has said it intends to vote in favour. So has Lansdowne Partners, which owns about 13% of GKP.
What changes for the investment case
My original thesis was a stand-alone re-rating: ShaMaran traded at under 3x my estimate of normalized free cash flow of about $200 million a year. The merger changes how that value gets unlocked.
- More scale. ShaMaran holders will own about half of a company producing about 53,000 barrels per day, with Hamrin and the Shaikan expansion on top. That is a much bigger and more liquid vehicle, and big enough to attract generalist investors who ignored a small-cap Kurdistan producer.
- Reinvestment. Instead of paying most of its cash flow out, ShaMaran’s cash flow will help fund the growth at Shaikan and Hamrin. That delays some of the capital returns I expected, but it buys production and reserves at a low cost per barrel.
- Capital returns are still coming. The combined company intends to set a distribution policy around completion. Each company may also pay up to $25 million if completion slips past 15 March 2027, and another $25 million after 23 August 2027.
- Valuation. At a combined value of about $1.1 billion at today’s prices, the market is paying about $3.40 per barrel of 2P reserves, before counting Hamrin.
Valuation
Before the merger, I valued ShaMaran on free cash flow. One year before the pipeline reopened, it traded at 4x free cash flow. For next year, I assume about $200 million of free cash flow at $65 oil, my own estimate for stand-alone ShaMaran. Please do note that, at $90 oil, the company would generate about $200 million of free cash flow
At GKP’s current share price of 201.75p and the 0.07534 exchange ratio, ShaMaran is worth about NOK 1.76 a share, or roughly $540 million. That is about 2.7x next year’s free cash flow, a free cash flow yield of about 37%.
| FCF ($m) | P/FCF | Market cap ($m) | Share price (NOK) | Upside | |
| Before reopening (Sept 2025) | 100 | 4.0x | 400 | ||
| Today (2027E FCF) | 200 | 2.7x | 540 | 1.76 | |
| Re-rate | 200 | 4.0x | 800 | 2.61 | +48% |
| Re-rate | 200 | 5.0x | 1,000 | 3.26 | +85% |
| Re-rate | 200 | 6.0x | 1,200 | 3.91 | +122% |
Source: author’s calculations. 2027 FCF of $200 million is my estimate at $65 oil for stand-alone ShaMaran. Current value is based on GKP at 201.75p on 3 November 2026, the merger exchange ratio and the GBP/USD rate implied by the merger announcement.
Compared with peers, the discount is stark. European oil producers trade at roughly 10–15x next year’s free cash flow, and even DNO, the other big Kurdistan producer, trades at about 10x:
| Company | 2027E FCF yield | Implied P/FCF | 2027E P/E |
| ShaMaran (my estimate) | ~37% | ~2.7x | n/a |
| Gulf Keystone (consensus) | ~18% | ~5.5x | 4.8x |
| DNO | 9.6% | ~10x | 5.4x |
| Harbour Energy | 6.9% | ~15x | 6.1x |
| Vår Energi | 6.7% | ~15x | 11.8x |
Sources: MarketScreener and Zonebourse consensus estimates (October–November 2026). Gulf Keystone’s FCF yield is my calculation from consensus 2027 free cash flow of $98 million and its current market value of about $540 million. Peer figures are analyst consensus; ShaMaran’s is my own estimate, so the comparison is indicative.
Three ways to read this:
- Stand-alone. Even a re-rating to 5x, half of DNO’s multiple, would value ShaMaran at about $1 billion, 85% above today.
- Combined. Adding ShaMaran’s $200 million to Gulf Keystone’s consensus $98 million gives the combined company about $300 million of free cash flow next year, against a combined value of about $1.1 billion. That is under 4x, still well below DNO and the larger European producers.
- With scale. Larger producers attract larger multiples. If the combined company reaches the scale I describe above and trades closer to DNO’s 10x, the upside is a multiple of today’s price, not a percentage.
The main caveat: the combined company will reinvest a large part of its cash flow in Shaikan and Hamrin, so near-term free cash flow available to shareholders will be lower than these stand-alone numbers. That reinvestment is what buys the growth.
What to watch next
- Q3 results, 9 November. ShaMaran reports after the close on 9 November. The key questions are the production restart at Atrush and Sarsang, the top-up payments and how the new bond lands on the balance sheet.
- Town hall, 11 November. ShaMaran and GKP management present the deals to investors in Stockholm on 11 November.
- December. The merger information document is due around 1 December and the shareholder votes around 22 December.
Beyond Q3, the next quarters should benefit further as Atrush and Sarsang run at full rates and the top-up payments come in.
Risks
- Security. The Iran war showed Kurdistan fields can be shut in for months and hit by drones. Under the merger agreement, either side can walk away if the other’s production falls below 10,000 barrels per day for 120 consecutive days because of physical damage. Shut-ins that existed before the agreement are excluded.
- Payment mechanism. The interim export arrangements still need to become a long-term agreement between Baghdad and Erbil.
- Merger approvals. The deal needs shareholder votes and Kurdistan government approvals, which could take up to nine months.
- Execution. Shaikan and Hamrin are large development programmes. Cost overruns or delays would absorb cash flow that could otherwise go to shareholders.
- The special dividend. GKP shareholders receive a $50 million special dividend that ShaMaran holders do not.
Conclusion
ShaMaran delivered its catalyst: Baghdad is paying international prices and has started paying the arrears. Instead of waiting for the market to notice, management has used that cash flow to buy into Hamrin and to build a Kurdistan and Federal Iraq champion with Gulf Keystone, backed by the Lundin family.
The near-term trade is the return to full production at international prices. The longer-term play is a $1 billion-plus producer with 53,000 barrels per day, two growth projects and a listing on the Oslo main board. I remain positive on both.
Link to the update on the merger
Subscribe to our blog:
