RE: Mañana2 Oct 2023 05:54
@Nevermined. This is how I did the calculation: NewMed has 45% of Leviathan, their holding company, Dekel, has 5%. $2Bn was for their 50% of 23 TCF = 11.5 BCF. $2Bn / 11.5 = $175M per TCF. That's how much industry is prepared to pay for low-profitability gas. Leviathan gas has high cost of extraction due to being deepwater offshore, a low sales price, and high taxes.
Guercif gas will be much higher profit per TCF - exactly how much higher I do not know, but a conservative guesstimate would be x5. That would make the price that industry would pay $870M per TCF.
Many on here, including me, have done detailed calculations of the net present value of a TCF of Guercif gas. Figures use different assumptions, but fall mostly in the range of $2-5 Bn per TCF. That is how much the asset might be worth in terms of future discounted cash flow were PRD to develop the asset themselves. However, I have pointed out on a number of occasions that O & G assets do not change ownership for the full value of the NPV. This is because the project at such an early stage is still far from being risk-free, and an acquiror will wish to discount the purchase price accordingly. The acquiror will also want to make a decent profit on the transaction, so again, will require sufficient discount on the NPV to enable them to do so.
I have stated a number of times that we should consider 25% of the NPV as a reasonable base for negotiations at this stage. Assuming a profit multiplier of 5x on the BP/ADNOC transaction as detailed above, that gives $870M per BCF. At current USD:GBP of 0.82, that gives £713M, with around 600M shares in issue after conversion of options, that equates to a fully-diluted share price of roughly £1.20p per TCF.
I would hope that the next CPR, previously scheduled for November, will demonstrate a Contingent Resource roughly the same as the P10 figure of the Feb 2022 CPR, which was 1.8TCF. It could well be in excess of this figure, since potential MOU-Fan reservoir sands appear to be substantially thicker than previously anticipated and of slightly greater areal extent, and previously unknown additional shallow reservoirs have since been discovered.
Based on the above very broad assumptions, I would hope that Yossi would be prepared to hand over £2 - 5 per share. Please note some on here clearly disagree, one for example having publicly stated that "I have mainly converted to cash, awaiting further announcement”. Clearly everyone should do their own research, reach their own conclusions, and accept the consequences of their own decisions.
Hope this clarifies the earlier post - Keith