Corrib South valuation26 Jan 2024 23:30
This is a difficult one! I will present a calculation based on the price paid by Vermilion for Corrib, but this is highly speculative due to:
* The very significant changes in gas price over the last couple of years.
* Lack of clarity on the ongoing 'windfall tax' situation
* Corrib is already up & running.
* Whereas Corrib South will need 3d seismic (licence requirement), initial drilling with perhaps 30% gcos, up to 7 producer wells, and tieback to Corrib. I have no idea how much this would cost an acquiror.
* There is added value for Vermilion, since it keeps much of their existing infrastructure profit-generating for longer than originally planned.
Corrib South is 50% owned by PRD, 50% by Theseus, which in turn is jointly owned by Paul and an octogenarian geologist colleague from his Fastnet days. The figures below are nett for PRD's share.
Corrib South Resource - low/best/high - 92 / 212 /452 BCF
Remaining Corrib Resource 2022 - 594 BCF recoverable.
In 2022, Vermilion paid $434M for 36.5%, equivalent to $1.6Bn for the whole lot, or $2.7 M per BCF.
The same price applied to Corrib South would be 248 / 572 / 1220 $M for low / best /high.
We then need to adjust that number for risk & development costs - perhaps at best 25% of the above, giving a best estimate case of conveniently close to 25p per share.
Anyone with more knowledge of the development costs and likely tax situation, please help out.