Expected income from Totalenergies acquisition10 Mar 2025 13:39
Production information for the TotalEnergies fields up to the end of last year is available on the NSTR’s website and I have been meaning for some time to look at it with a view to assessing what it could mean in terms of value for DCU holders. When the deal was announced we were told: ”Current production (for FY 2023) for TotalEnergies’ interests at about 7,500 barrels of oil equivalent per day, made up of around 90% of gas.” and “Upon completion of the transaction, which is expected in Q1 2025, Hurricane Energy Deferred Consideration Unit holders will commence to receive a 17.5% gross revenue royalty from the acquired assets, according to the terms of the DCU deed.” TotalEnergies holds an 80% interest in partnership with Kistos.
Of the 5 fields included in the deal Glendronach has not been developed as a producer and Edradour appears to have ceased meaningful production in early 2023. This leaves Laggen Glenlivet and Tormore, with Laggen and Glenlivet being the two largest producers. I have looked at production figures for 2023 and 2024 for guidance in order to make an estimate of what future production will translate to in terms of value for DCU holders.
There are numerous variables so the actual return could vary quite significantly from my estimate.
There is also the ownership transfer date and for the purpose of this exercise I have assumed this to be the 1st of May. The other variables are production decline rate, oil price, UKNG price and the dollar exchange rate. Using production figures for 2023 and 2024, a decline rate of 0.85, oil price $70, UKNG price 90p/therm and 1.29 for the exchange rate, I have calculated 1.207p/DCU for the remainder of 2025 and 1.551p/DCU for 2026, making a total return of 2.758p/DCU.
If the ownership transfer goes ahead as expected there will be 2 months income to be included in the September DCU payment and if my figures are anywhere near correct it could contribute as much as 0.03p/DCU.