RE: Txp14 May 2021 14:45
My rough calculations on mcap value are:-
1. Legacy oil in west = £15m
2. Coho @10mcf/d = $6m net p/a = £45m
3. Casca (2 wells) @60-70mcf/d = £36+m net p/a = £270m
That gives £330m on what is found so far (approx £150p per share), and matches the Investor Chronicle forecast for income, and applying a p/e of 10.
This gives nothing for additional wells at Casca (certainty), any value to Chinook (a light oil discovery with a large pool), or any other future exploration. The IC forecast is for cash flow of $80+m in 2023, which would give mcap of £600m (approx £3). That is easily achieved with another 2-3 wells in Cascadura. So a decent bet on tripling from here in 2 years.
If Royston is only the same size as Casca, then that adds another £500m to the value (another £2.50), although it might take time to reflect in the SP. Ascribing 30p to the success case is conservative, to say the least.
If Chinook turns out positive, and Royston hits, then £5 by 2023 is possible. We should know something on both in August, and if positive on both, should revisit recent highs (175+p) and I would hope for £2.
Stay the course folks, there's plenty more to come.