ZC Research Note - BUY - Target 95p1 Oct 2025 09:18
Our view is that Sea Lion FID is very much odds on to happen in the coming months. We expect the Falklands Islands government to be fully supportive and forthcoming with clearances. The debt facility process appears to be going well and to be involving a number of counterparties, and the JV partners’ equity raises will have provided important support here, with Navitas also able to make use of its Shenandoah cash flows for internal funding. There have been reports of the project targeting the Aoka Mizu FPSO for some time, and rigs should also be available, having been deployed to the Falklands previously. The timeline remains for FID in Q4 2025, and we currently see no reason this will not be achieved.
[...} Sea Lion, in which Rockhopper holds 35%, remains a globally significant project, with Phase 1 targeting development of 170mmbbl and peak production of 55mbbl/d for CAPEX of US$1.7bn to first oil (US$2.1bn total). Phase 2 could then add another 144mmbbl to maintain the plateau, while Phase 3 could then target an additional 414mmbbl with peak production increased by 100mbbl/d using a larger FPS. Total discovered 2C resources of 917mmbbl overall. This is a large opportunity set, representing significant value for Rockhopper and Navitas on Phase 1 FID, while also providing positive endorsement for the attractiveness and fundability of projects in the Falklands more broadly.
We have updated our forecasts, now assuming Sea Lion takes FID before the end of 2025. This involves adding in the equity raise (which is conditional on FID) and subsequent CAPEX spending as the project progresses to our 2025 and 2026 forecasts.
We have updated our valuation to include the effect of the recent US$140m equity raise and the planned EUR8m (US$9.2m) open offer. At the same time we have de-risked Sea Lion in our model to reflect the progress made towards FID and our view of the likelihood of this occurring in the coming months. This sees our total risked NAV increase from 68p to 95p
Conclusion: The volumes in Sea Lion, 917mmbbl of gross 2C, make the field a world-class asset with the potential to create significant value for Rockhopper. The challenge historically has been progressing this to FID. Operator Navitas [..] reworking the development plan and focusing on securing full funding and moving to FID. Navitas represents a strong partner here, supported by its Shenandoah project, which came onstream in July 2025. The conditional US$140m Rockhopper equity fundraise carried out in July 2025, alongside proceeds connected with the Italian arbitration, provides the company’s share of Sea Lion equity funding through to first oil, with closure of the project debt facility upcoming. In our view, Rockhopper is now in a very good spot, and we expect upside for the shares as it completes the final elements on the route to Sea Lion FID, expected in the coming months. We have a Buy recommendation and a target price of 95p (from 68p) in-line with our total risk