RE: Boom13 Jan 2023 22:20
Hi ant.
Thank you for your kind words.
Firstly, the current production plan provides for a daily production rate of 100 mmcf per day. The competent persons report identifies additional low risk potential of 754 bcf in the O sands below the proven anchois sands, which will be drilled as part of the anchois development. They have a chance of success of 49% to 64% , although I think it’s a little higher.
If successfull chariot plan to increase daily production to 150 mmcf per day.
So what’s this worth.
The gas price will comprise of 60,000 mcf per day for the Moroccan market. The gas price is likely to be in a range of $8 to $11 per mcf, let’s assume $8 to be conservative.
The remaining 90,000 mcf per day is likely to be exported to Spain. The forward price for 2024 of gas in Spain is currently about $19 mcf.
That generates $2190,000 gross revenue for 100% licence interest per day.
There are state royalties of 3.5% which reduces the daily net revenue to $2, 113, 350 per day for 100%.
That’s annual revenue for 365 days per year of $771372750 less opex of $40 million per year leaves an ebitda of $731,372,250 per year.
Chariot currently have a 75% interest in the field which would be $548529187 ebitda per year, for 17 years.
Capex payback on those assumptions is less than one year.
The current market capitalisation is equivalent to approx 4 months forecast ebitda.
Investors can apply their own risk profile to a revenue stream that about two years away.
Jimmy