RE: Questions please4 Sep 2022 03:31
To give my answer to Graham's question, I really need MS Project & Powerpoint, but let me try to put a value to the most optimistic case – Morocco only, I have no idea if T&T and Ireland have any value. I will assign to each stage a date, assumption (A), a very rough calculation of net present value attributable to PRD (V) and the likely % age discounting (D) applied to that NPV by the market, and the resultant market capitalisation. There are roughly 380M shares & options currently in issue, so divide by that to get the fully diluted sp. I will convert USD to GBP at current 1.15 : 1.
02/Sep/22 V = £515 (from CPR), D = 5% M = £27M, SP = 7p.
08/Sep/22 A – RNS / presentation confirms final MOU-2 location, local permitting & completion of pad construction, all components & materials in country by end-Sept, final drilling schedule. MOUs signed with CNG equipment leaser and local industrial purchaser. V = £515, D = 7.5%, M = £40M, SP = 10.5p.
01/Oct/22 A – MOU-2 spud, TD 1500m. V = £515, D = 10%, M = 51.5M, SP = 14p
21/Oct/22 A – MOU-2 TD reached, Nutech & Petricore & CPR data validated, either:
i) 75m gas column, over 11 km², giving 300 BCF, or,
ii) 110m gas column over 30 km², giving 800 BCF.
That gives i) V = £515, D = 20%, M = £103M, SP = 27p, or ii) V = ~£1.4Bn, D = 20%, M= £280M, SP = 73p.
01/Apr/23. A – MOU-1 & MOU-2 extended flow testing complete, 2 x MOUs now converted to signed and functioning agreements, with some gas already sold. On grant of Exploitation Licence, production ramped up to 10mmcf/d, generating US$ 300K per month at $10/mcf.
Valuation now moves to a cash flow & reserves basis, I don't have enough detail to give a confident figure, but just based on what by this stage are Reserves not Resources the SP should be approaching double the previous numbers – say 50p / £1.50.
Apr – Sep/23. Addition of further wells on MOU-Fan, financed by a combination of Reserve Based Lending (which is now possible, and would be the normally preferred financing route) and cash flow, over the next few months could bring production up to the next target of 50mmcf/d. By then, which is roughly a year from now, we should be close to the £2Bn MCAP/ £5 per share.
Somewhere around this point, I would expect either the Moroccan licences to be sold, or else a few exploratory bores put into MOU-NE, maybe even a deep one into a promising Triassic horizon. This could at least double the gas resource, and probably provide some indications of considerable oil potential - and then be sold for even more. Alongside the drilling, I would hope that a lot more seismic is being done – there is good reason to expect a few more Jurassic carbonate reefs similar to MOU-NE along the margins of the Guercif graben. Whether there is an outright sale of Guercif, or a JV with change of operatorship, I can not predict at this stage. It would be nice to retain at least some stub equity for exposure to upside.
Just my rough guess