RE: April 237 Jun 2025 13:06
You’re on the mark, FJ.
At present, under the terms of the farm-out agreement announced on 6 April 2023, which granted NEO a 50% share in the GBA licences (and operatorship of the development) NEO has to pay
• 50% of the estimated £1bn Buchan Field development costs included in the FDP approved by the North Sea Transition Authority ("NSTA"),
• a 12.5% carry (relating to JOG’s 20% of the development costs) amounting to £125m
• 62.5% (50% plus a 12.5% carry) of the estimated $25 million cost to take the Buchan field through to FDP approval
• A milestone payment to JOG of 62.5% of $20m, on FDP approval by the NSTA sometime next year
• There were a number of other milestone payments (most already made to JOG) reflecting other terms agreed by the parties.
The terms of the farm-out to SQZ are identical to those agreed with NEO, pro rata to their 30% and 50% holdings.
I can’t now work out why I chose 438p a share (SQZ to pay JOG’s shareholders to buy JOG) but I’ll stick with that figure. What would SQZ get for its £161m spend (36.745m shares @ 438p a share)?
It would benefit to the full extent of the value of the £200m carry of overall development spend, by virtue of owning 100% of JOG.
Plus, it would benefit from the value of:
• NEO’s £3.125m carry of costs through to FDP approval
• SQZ’s avoidance of the milestone payment due to JOG on FDA approval - $7.5m (£5.5m)
• NEO’s $12.5m (c.£9m) milestone payment due on FDP approval
• The cash value of JOG’s tax losses of £62m – i.e. £25m.
• Cash in JOG’s bank account at the date of the transaction (say £10m)
• Cash raised from JOG employees on exercising options: c.£8m
The above comes to £61m - cash value to SQZ on acquisition of JOG.
The above is just one way of looking at the situation. I just submit it for discussion. It would be illogical to think SQZ has not worked out for itself the considerable benefits that would flow, were it to acquire JOG for what – at, say, £6 a share - no-one could claim was not “a steal”. SQZ would increase its stake in the GBA licences from 30% to 50% at a stroke. Pre-tax cash generated by JOG’s 20% WI in the GBA fields, according to my NPV10/DCF projections, in year 1 of operations alone (based on production of 35kboepd, a BC price of $70pb, OPEX of $25pb and production of 330 days pa) would amount to well over $200m (pre-tax – it seems likely that, by 2030, sense will have prevailed but people can form their own views on the rate payable)....
TBC