more about the neighbours!

From Bank of America Merrill Lynch
23rd Feb 2010

Talisman Energy

Encouraging Utica Horizontal
Well Results Bolster TLM Value

Strong Utica well results suggest Quebec acreage is viable
TLM?s partner, Questerre Energy (QEC), announced very positive well results from the St. Edouard 1A horizontal well in the St. Lawrence Lowlands, Quebec in the Utica shale. Talisman is the operator. The full scale horizontal pilot well was completed with an 8 stage frac and appears to have flowed for 22 days at a rate consistently above 5 mmcfd of dry, clean methane. QEC touted initial IP rates
over an undisclosed timeframe of over 12 mmcfd. In any event, our early interpretation is that this well suggests at least a portion of the Quebec Utica play will be economic on Talisman?s acreage. While this is only one horizontal well (in addition to 5 prior vertical pilots) we find the initial results very encouraging. TLM will conduct an extended production test for 2-3 months on the well. TLM is also in the process of drilling three additional horizontal pilots and should have the
wells completed and initial test results obtained by mid-summer 2010. According Talisman?s partner QEC, the initial rates from the St. Edouard well exceeded its internal threshold for commercial production on a per well basis.

Successful Utica play may add C$2.00-8.00 in TLM value
How large could the Utica be? We believe that if the play works, and these initial results are very encouraging, it could be quite significant. We estimate that Quebec?s value to TLM could be as much as C$2.00-8.00/share, or 10-40% of its current market capitalization (see Table 1). Potential recoverable reserves net to TLM could be between 6 and 25 Tcf depending on how aggressive one wants to
be with the assumptions. We are comfortable suggesting that at least the lower end of this valuation and resource range have likely been confirmed by today?s test results. To establish our valuation range in Table 1, we assume OGIP
estimates of 40-150 bcf/section, a 14% recovery rate, and a resource value C$0.33 per mcf. QEC has suggested even higher top end assumptions. With economics potentially even better than the Marcellus (similar depth but lower
royalties and a positive basis to NYMEX) this play could prove to be very exciting for Talisman. TLM has the dominant land position in the Utica with almost half the
gross acreage in the play under lease for an extended timeframe.

We reiterate our Buy investment rating
The significant resource potential in Quebec is one of the key reasons we like TLM since, in our view, this frontier shale play is not priced into Talisman?s equity value at all, in our view. Despite its complexity, we continue to like TLM's prospective asset base, especially its natural gas resources, and think it does offer value in the long term. TLM trades at 5.3x our EV/2010E DACF, an attractive level compared to its peers and on an absolute basis. We maintain our C$25.00/share price objective, which is established by a DCF-based sum-of-the parts analysis using long term $80/bbl oil prices and an industry standard 10%
discount rate. Our PO equates to a cash flow target multiple of 6.2x our 2010 CFPS estimate which is in line with TLM's five year historical range of 2-7x.