Broker Update (Price Target 90p↑ from 86p)17 Sep 2025 11:18
Following the firm placing ($115m, at 53p/sh) and now shareholder approval for both the conditional placing ($25m, at 53p/sh) and the proposed open offer (up to €8m, at 53p/sh), we update our model to include the placing (total $140m, 204m shares incl. interest shares) to go alongside the consequent reduction, in our view, of Sea Lion project financing risk. The $140m funds are held in escrow pending Sea Lion FID. If the project is not sanctioned by 31 March 2026, then those funds plus interest will be returned to the investors. The net impact of these adjustments - share dilution, strengthened balance sheet and project financing derisking - on our target price is a small increase. But we think that confirmation of RKH's financial capacity to fund its projected equity share of the Sea Lion (Navitas, operator, WI 65%; Rockhopper WI 35%) development to (and beyond) first oil is a much more significant step forward for the company.
Cashflow mechanics RKH equity share: $102m to first oil (gross $1.79bn project costs, $1bn project finance, after Navitas' zero coupon loan to RKH of 2/3 of RKH capex share, and contingencies). RKH also has ongoing corporate costs (c.$35m) and expected pre-production decomm. liabilities (c. $40m) over the next three years. Total projected outgoings $177m. Cash resources include the pre-costs $140m placing, $22m mid-24 cash, and €31m Ombrina Mare insurance. Total current resources c.$190m. We expect RKH will be fully funded for the Sea Lion project even in the absence of any warrants exercise or the open offer.
As a result, our NPV12.5 based target price increases to 90p (from 86p), assuming 874.7m shares following the placing (but excluding potential open offer and warrants conversion). With project financing in place and full financial derisking, our valuation would rise to 104p/share (unrisked 125p), all else being equal. We keep our Speculative BUY rating, but note the rising confidence that Sea Lion project sanction is now very close.