Another go at valuation14 Oct 2021 07:13
I've revisited the last presentation, for I think the 4th time! It may be worthwhile taking another look at slides 8, 9 & 12, and making sure that we understand the potential value of PRD just in the near-term Morocco assets. Please bear with me while I string together the different bits of information.
Slide 8, bottom right, shows 2 very interesting numbers – an NPV10 of $215M, which is for the net to PRD of 295 BCF (75% of the gross 396BCF to the right, red section of bar chart) which represents the best case (i.e. most likely, NOT the most optimistic case) for the combined output of MOU-1, 4 & 5. Above the red 396BCF bar section is a 426BCF number, purple bar. That represents best case for MOU-2,3,7 & 8, as indicated on Slide 12, as well as including the deeper Hoot Sands in MOU-4 & 5 shown in yellow at the top of slide 9. Multiply that by 75%, and you get 320 BCF net to PRD. So the NPV10 for all the MOU numbered prospects is around $450M.
Remember, an NPV is what a project is worth TODAY, if all goes to plan, and assumes cost of money at 10% pa, and includes all capital and production costs. Our current market cap in USD is $22.6M (£16.5M market cap at USD:GBP exchange rate of 1.37), and with near enough 300M shares in issue, current share price of 5.6p, or 7.7c.
So the NPV10 above of $215M is worth $0.72c, or 52p per share.
The NPV10 above of $450M is worth $1.50, or £1.09p per share.
These are not values for some far-off concept - they are for a project that is planned to be producing gas at the end of next year.
Looking good? We're not finished yet – I did say bear with me! Neither of these numbers include the newly-revealed MOU-NE. There it is on the right of Slide 9. It's huge -105 km2, over 200m of potential carbonate reservoir. The MOU-1,4 & 5 prospect has a total area of (only!) around 35km2. Anyone want to take a guess at how many BCF (or even TCF) are hiding in MOU-NE? Or its value?
Of course, it's only a very small part of the 7000+ km2 Guercif licence. As GRH has stated several times, at the current share price this is just option money. Please remember to do your own sums - I have frequently been known to be wrong, occasionally very wrong :-(