RE: Future SP25 Aug 2022 12:15
It's been a while since I calculated some scenarios and right now would be a good time for an update. Assuming Sealion will be produced, the updated assumptions & facts are:
Total costs Sealion = $1 billion (RKH share = $350 Millon)
Non-funded part = 1/3 * 350 = $117 million (2/3 = interest free loan = $233 million)
Yearly operating costs = $4 million
Years to first oil = 4
Current cash = $13 million
Nett OM award = $198.4 million + $0.75 million interest per month. (today €1.00 =$1.00)
Shares in issue 580,317,053 + 60,917,237 = 641,234,290
Mean daily production = 30-51.000 barrels per day (RKH share = 10-17.000)
Costs per barrel = $40-50 costs
Oil price = $60-100
Profit per barrel = $10-60
Profit per year = $36-365 million
Low case scenario ($60 oil, costs p/b $50, 30k production)
RKH would have a profit of $36,5 million per year, 640 million shares and a loan of $140 million. Assuming a profit to company ratio of 1:10, it would be worth (365-140)/640=225/640=$0.35 per share or £0.30 per share.
Medium scenario ($75 oil, cost p/b $45, 45k production)
RKH would have a profit of $164 million per year, 640 million shares and a loan of $140 million. Assuming a profit to company ratio of 1:10, it would be worth (1640-140)/640=1500/640=$2.34 per share or £1.97
Great scenario ($100 oil, cost p/b $40, 60k production)
RKH would have a profit of $365 million per year, 640 million shares and a loan of $140 million. Assuming a profit to company ratio of 1:10, it would be worth (3650-140)/640=3510/640=$5.48 per share or £4.61 per share.
And this is of course only for phase 1!