RE: Valuations10 Dec 2025 19:17
So this is where I am on a valuation. It's back of the envelope, but having built complex NPV models with all sorts of variables in the past I can't really put my hand on my heart and say that they are bound to be a lot better. I'm using the mid-year NPV reference point, and it really is a bit of a lazy and not entirely supportable method of doing it. So, here goes:
The 'Dev Pend' 727mmbls element attributable to RKH has an NPV of $1.85bn, or circa £1.39bn at $70 Brent. The whole 917mmbls is therefore $2.33bn NPV, or circa £1.75bn NPV.
Phase 1&2RKH are 111.65mmbls and relate to a gross amount of 319 (170+149). So, my take on this is that it's worth an NPV of about £608m.
October 31st shares were 646.2m. The placing is 198.2m (max) and warrants 49.5m (max). Added together is 893.9, say 894. Divide £608m by 894 gives you circa 68p. At 82p we seem to have phase 1 & 2 baked in, but only about 14p recognised for the remaining 209.3mmbbls (321-111.7). Assuming no further dilution this 143.3mbbls should be worth about 128p ((209.3/321 x 1.75)/894). Thus I'm currently thinking an initial target of about 196p. For info the 321mmbbls attributable to RKH I'm valuing at £1.75bn (321/255 x £1.39bn).
So what's wrong with this thinking?
1) It really is back of the envelope and is not exactly an approach I would recommend, though we are in a fast changing environment and to a significant degree model outputs are outdated as soon as they are published.
2) There won't be a glut of oil for very long. I could see the $70 assumption being closer to $90 Brent by the time of first oil.
3) Costs etc. We know there are still a lot of estimates in the official calculations.
4) It's likely that 2C estimates will be uprated. Another 10 - 20% is not exactly impossible.
5) This is just the start. One area. Others fields will follow in time, or Sea Lion extends...
I reckon 196p is still just a baseline. I think we'll see three figures in 2026 but it may take a bit longer as the boxes are ticked, and the institutions start to wade in. 196p is only a 2.3 bagger or so from where we are, but then again the project has been de-risked, and you can't expect fireworks in a far less risky proposition. As conditions change I would not be at all surprised to see that 196p start looking more like 250p+ a year from now. As for the SP I would be very happy to see 150p this time next year, although I'm not betting on it. The challenge over the next couple of years to to not get too bored with a probable slow move upwards rather than the jumping around we have seen in recent months.
I know that there are all sorts of approaches to valuing RKH that can be adopted, and this one can certainly be challenged. But again, what else have we got to work with other than what has been published?
Bottom line. I think 82p is a an undervaluation given where we are today. I would have though 120p would be more reasonable at this stage.