RE: If the problem is rectified2 Feb 2017 15:50
ating BUY n.c. Target £1.30 £1.40
Yield
Implied total return
Share data
Shares dil., mm Mkt cap, US$mm EV, US$mm
Financial data
Gas, mmcf/d Liquids, bbl/d Total boe/d (6:1)
CFO, US$mm
Net capex, US$mm Net debt, US$mm
CFPS dil., US$/shr EPS dil., US$/shr
2016e
431 $556 $1,152
2016e
2.1 8,753 9,109
$140 $49 $597
$0.34 ($0.14)
0% 41%
2017e 2018e
431 431 $521 $527 $956 $803
2017e 2018e
34.8 50.2 15,317 15,715 21,114 24,084
$252 $249 $74 $91 $434 $276
$0.61 $0.61 $0.15 $0.07
2017e 2018e
£1.00 £1.00 3.5x 3.0x $57,790 $44,435
£1.44 £1.44 £1.44
Valuation 2016e
Share price - £/Shr £1.00 EV/DACF 6.6x
EV per boe/d
Net asset value
CNAV, $/shr RENAV, $/shr ENAV, $/shr
$157,450
P/CNAV
P/RENAV
P/ENAV 0.7x