Calculations12 Aug 2018 22:36
Biffa
As one who has mentioned the potential of the SP to be above £5 at some point in the future I'm one of the mindless rampers probably.
However, as mentioned eaier paying need to where we are on the value creation/exploration journey of HUR as it relates to the barrels is quite important in understanding your own view of value.
A 25yr NPV-10 producing 50m barrels p.a. (150k bopd) with $5bn CapEx sunk at outset (inc interest until repaid) and OpEx of $850k per day equates to about $23.4bn. This is $9.00 per share or £7.00 using $1.30/£.
Let's say we drill Warwick and this is successful that gives us 3.5bn barrels or almost 3x the oil in the above NPV-10. Many say that is pessimistic for actual oil recoverable.
However, let's presume a tie back of Lincoln and Halifax are achieved and disregard Warwick that keeps us at 2.5bn barrels of 2C and the value of the 2P EPS.
Based on above in a production scenario one gets £14.00 a share from the NPV-10 and probably 80p a share on a 10yr EPS calc.
Stranded oil is a concern for many as DSPP alludes to and I think is an influence in how Exxon/Hess are moving their Orinduik field to large scale production more quickly with 260,000 bopd FPSO's that SBM have just chopped a year off the development timeline with the 2nd FEED. The industry is nothing if not inventive and will find ways to monetise assets quickly while the betting is good but risk remains.
At the back end of the NPV revenues are net <$500m p.a. due to discounting so knock $7.5bn off to get to a 15yr field life and you are down to $16bn. Multiply by 2 (for 2 fields) and add a $1bn for EPS to be conservative. $33bn.
What else to discount - time to FFD, risks in achieving FFD, risk of stranded assets, oil price risk, input costs rising etc. So discount by another 60% and you get $13.3bn or about $5 a barrel. Or £4 per share.
That is not our value today, possibly never but the longer HUR can hold out and the better the performance of the EPS to the model developed then the closer we may get and who knows beyond it even.
Structure of a sale full, partial, buy some now and pay more later to name a few will all impact potential valuation. However, the stated strategy is well known and the potential for this to move the 2C up the value curve is also known.
When investors (the market) starts to feel this is more likely to happen the SP should move from current levels. At what speed and to what ultimate level - who knows.
I've quoted Maynard Keynes before but it is always worth remembering, "the market can remain irrational for much longer than you can remain solvent."
This is where I think the BoD should have a plan B for IFD of some sort but the fact they have not and how they spoke at AGM indicates that a performing EPS will see players start to bid and they will either trigger defence doc and remain private for a short period longer, recommend a deal or succumb to a hostile TO.
Or have a dry hole after 3 days/weeks/months and see