Comparison to Vermilion Energy31 May 2022 20:57
Since I noticed that Corrib is extremely similar to Anchois, I decided I should look at Vermilion a little bit and extrapolate on what Chariot's value might be a few years down the line.
Vermilion owns 56.5% of Corrib, and they estimate that 43% of the company's FFO will come from their sales of European natgas produced at Corrib. They estimate $2.3B FFO and $1.1B debt for 2022. $2.3B * 0.43 = $989M FFO would therefore come entirely from the five wells at Corrib this year for Vermilion. If we assume the exact same parameters at Anchois as we do with Corrib (same gas quality, same gas prices, same costs, same taxes, same debt/interest payments, same operating interest) but assume only three wells as opposed to five, a simplified calculation for Anchois annual FFO would be: (3/5) * $989M = $593.4M.
The above is fairly conservative when we take into account that 1) there is the ten year tax holiday & low taxes in general, and 2) Chariot has and likely will maintain a higher than 56.5% interest in Anchois.
Looking at Vermilion's market cap of $3.6B and using the previous 43% FFO that comes from Corrib, one could argue that Corrib is worth about $3.6B * 0.43 = $1.548B. Using our previous conservative 3/5 multiplier, Anchois with three wells would then be worth $928.8M.