Morocco CNG value to PRD28 Sep 2021 10:18
Given the upbeat tone of the RNS, with a reference to 100mm cfgpd post MOU-4 & 5, I have revisited the 18th March RNS, aka Michael Caine. I am using the info from there as a basis for NPV calculations of 4 different scenarios - 10 (as in 18/3), 25, 50 & 100 mm cfgpd. Costs are increased in proportion to income, and are equal over years 1 & 2. Sales are net of royalties that kick in at 3.65 BCF, and decline with reducing reservoir pressure as follows - yrs 1 & 2 no production, 2-5: 100%, 6 & 7: 75% 8&9: 50%, 10: 25%. You will appreciate this is quick & dirty, and I am cooking dinner at the same time.
10mm cfgpd: NPV $79, IRR 105%
25: NPV $202, IRR 121%
50: NPV $405, IRR 121%
100: NPV $811, IRR 121%
My rule of thumb for discovery stage projects is to use 25% of NPV to account for risk of things not going to plan - which of course they often happens, particularly at the moment. So if we divide the $US figures above by 4, then by 1.37 to get them into GBP, and assume 300M shares in issue, we get the following values per share:
10 - 3.6p, 25 - 12.3p, 50 - 24.6p, 100 - 49.3p.
Of course once these are up and running in two years time, you remove the risk discount, so multiply these share prices by 4, which of course gives you £2 for the top case. You can begin to see from where GRH gets his numbers, since this calculation does not take into account of anything other than MOU-1,4 & 5.
Please note - this is illustrative only, as I have said previously, I am neither an O & G specialist, an accountant, nor an investment advisor.