Anchois. Calc of EBITDA and Free Cash Flow28 Feb 2022 09:20
Here are the numbers, based on management estimates (in US$ dollars per thousand cubic feet-mcf):
Production (base case): 70 mmcfd
Selling price: US$ 8/mcf
Royalty: 3,5%
OPEX: US$ 25 million/year (informed by management in last conference call). With an initial production of 70 mmcfd, OPEX will be aprox US$ 0,98/mcf
G&A expenses: US$ 5 million/yr (my own estimate). Equivalent to US$ 0,20/mcf
EBITDA per thousand cubic feet (mcf): US$ 8 (1-3,5%) – US$ 0,98 – US$ 0,20= US$ 6,54/mcf
CAPEX: US$ 300 MM for initial 361 bcf resource (see December 21 presentation). Equivalent to US$ 0,83/mcf
Free Cash Flow (FCF) (gross): EBITDA – CAPEX= US$ 6,54/mcf – US$ 0,83/mcf= US$ 5,71/mcf
FCF (net to Chariot)= FCF (gross) X 75% equity interest= US$ 5,71/mcf X 75%= US$ 4,28/mcf
For the initial contingent resources management estimate of 361 bcf, FCF (net to Chariot) will be US$ 1.545 MM (very similar to management number of US$ 1.500 MM. See December 21 presentation, page 24)
For Jimmy´s resource estimate of 750 bcf (post Anchois 2 well), FCF (net to Chariot) will be US$ 3.210 (close to Jimmy´s projection).
Regards
Fernan