RE: EG21 Dec 2023 16:39
While they are geologically discrete and considered independent (i.e. no conditional probability), the three prospects can be tested from one single wellbore and two sidetracks. This has a number of advantages – it significantly reduces drilling costs per well, improves overall chances of commercial success assuming only one ‘mother-bore’ is drilled (91% on the basis that at least one of the three prospects exceeds the economic threshold of 38 mmboe), and arguably most importantly makes the farm-in a far more attractive proposition. Preliminary scoping suggests that all three prospects can be drilled for US$50m, versus one vertical well which would cost an estimated US$30m. Assuming a farm out around midyear 2024, we would expect drilling during H1 2025. Terms of the deal Europa is investing US$3m of new equity into Antler, acquiring a 42.9% interest in the private company. Antler and Europa will appoint one Board member each, with all Board decisions to be unanimous. The funds from the raise will cover the work programme and budget for the first year, which includes the formal farm out process. Value proposition and funding Using DCF we value the prospects on a unit basis at US$6.13/boe (NPV10, US$65/bbl long term Brent oil price, US$6.5/mcf gas price). The “A” prospect is the largest of the three, with 686 bcfe (114 mmboe) gross recoverable in the P50 case. Prospect “B” has some 365 bcf (61 mmboe) recoverable, and “C” 186 bcf (31 mmboe). In total, therefore, there are some 1.24 Tcf (206 mmboe) of recoverable P50 prospective resources to be tested. On an unrisked basis, using our US$6.13/boe valuation, we estimate an NPV10 of up to US$352m (net to EOG on a fully diluted basis). For an initial outlay of just US$3m, therefore, Europa is acquiring exposure to a project which could, on paper at least, deliver almost 120x return.