Calculating Future Value19 Feb 2020 16:36
I know this is back of envelope stuff, and requires a few assumptions, but just thought I'd have a go at working out a rough future market cap, based on what we know already. Feel free to add to this or correct:-
1. Current oil production c.1700 bopd covers overheads and a certain level of either declines or developmental drilling. Turns a small profit of a couple of $m / year. = not much value, and probably the £20m mcap that we sat at last year.
2. Coho. 12mmcf/d gas. Based on selling gas for around $3, maybe income of $7m / annum. PB states this goes straight to profit, as no infrastructure costs.
3. Cascadura is twice as big, as tested so far, so another £14m / annum, just for the gas, ignoring the condensates.
So, even ignoring the underpinning oil production, condensate byprodust from Casca (!) using a p/e multiple of 10, the two new gas wells will bring in $21m/yr in profit, so are worth $210m on their own.
That's £157m. Current mcap £89m, so another 68m to go, or 76%. 93p.
That's without the upper zones tested at Cascadura, without the condensate, and without Chinook and Royston.
Looking forward to the rest of 2020!