Independent Valuation7 Sep 2024 05:03
There have been various suggested valuations here over the last couple of years, with many of the originators being publicly identifiable, with relevant qualifications, O & G and business experience, and providing assumptions and calculations. Unfortunately, several persistent (anonymous) posters have chosen to sneer and mock these projections, without providing any reasoned counter-argument - probably because they lack the knowledge to do so. When all they can come up with are ad-hominem attacks, it is a sure sign that they have already lost the argument.
To avoid digging the same hole deeper, it may be better to remind shareholders of the note issued by Fox-Davies Capital in July 2023. This was written by Lionel Therand, a well-respected O & G analyst previously with Standard Bank & JPM, prior to that he had industry experience with Royal Dutch Shell. Lionel has approached his valuation by looking at the individual opportunities within the overall potential Morocco business, calculating a NPV if successful, and discounting (risking) these according to the likelihood of success. As a theoretical example, if he considered one project to have a 30% chance of commercial success (ccos) and a 33% of geological success (gcos), the overall valuation would be 0.3 x 0.33 = 10% overall cos.
I will simplify & summarise his projections ONLY for the MOU-1 to MOU-4 areas covered by the flow tests - nothing for MOU-5, to be drilled shortly, nor the other 19 identified prospects, which I believe to include 4 other Jurassic carbonate structures, 2 or 3 Oxfordian sands, several Triassic, and a couple of other shallow and/or turbidite Mesozoic plays. Nothing for T & T, currently underway. Nothing for Ireland, approaching conclusion.
I have adjusted all his values per share to account for subsequent share issues.
4 BCF Pilot CNG - 75% ccos, 67% gcos,
32 BCF Limited CNG - 62.5% ccoc, 67% gcos,
85 BCF Upside CNG – 44% ccos, 67% gcos,
Total =121 BCF total = risked 13.1p per share.
If 295 BCF 2C upside = risked additional 18.5p per share.
Plus 320 BCF Middle Sands @ 25% ccos, 50% gcos = risked 10p per share.
So this gives a RISKED valuation of 23.1 – 41.6p NPV per share. Upcoming flow test results and Afriquia agreement will remove geological & commercial risk, so let's look at the UNRISKED numbers.
For just the limited Morocco areas mentioned above, Lionel calculates 156.5p NPV per share. This is close to the NPV figure of $2 per BCF that PRD have suggested previously (615BCF x $2 / 1.313 USD:GBP / 570.4M shares = 164.2p). A post-test revised volume estimate will change this value.
Of course, the share price will not fully reflect the real value, that will only come with a corporate transaction, as Paul Griffiths & others here have repeatedly stated.
I don't want to hear squeals of protest, if you have problems with this, send your email to lionel@fox-davies.com.
Meanwhile, expect a comprehensive Interims update 0