A little ramping in the night...🎢21 Jun 2023 00:34
In light of the recent share price rise, a few people have suggested possible target prices. The Fox-Davies report was issued three weeks ago, and I went through the various riskings they had applied, and suggested we tick them off through the month to see the effect on the theoretical share price as the company's projects became progressively derisked. The hints dropped in the Morocco news video have suggested to me that some of that derisking may come earlier than expected.
FDC is a reputable outfit, and Lionel Therond is a respected analyst, so I am using his numbers. Some (including me) have good reason to believe those numbers are on the conservative side, but unlike the other forecasts on here the last week, they are relatively independent.
LT suggested a sp target of 15p after 3 months, 25p after 12 months – but importantly these were risked valuations.
Let's suppose that we hear two important things this month: MOU-3 results confirm both the MOU-Fan and the Middle Sands P50 forecasts, and that Super Cérame or another large ceramics company is financing the CNG plant and entering into a forward gas sales agreement that pays for MOU-4 drilling & testing.
FDC's risked values per share were (all NAV12.5 - what they are worth today after reducing cash flow by 12.5% per annum compounded):
121 BCF of MOU-Fan needed for CNG – 17.5p.
Remaining 174 of 295 BCF – 7.2p.
Middle Sands 320 BCF – 8.2p
Those were assuming 12 months to CNG start up, 24 months from now to reach 34MMcfd. Let's strip out the risk as stated above– the values become 57.9p, 42.9p & 97.2p respectively, giving a total share price of £1.98p – and those are actual FDC figures, not mine. I think they are still conservative. Why?
* This is for MOU-Fan and Middle Sands CPR P50 numbers, we have discussed previously why the actual numbers may be higher.
* FDC are using $11/mcf CNG, $9/mcf for G2P, Paul says $16/mcf for CNG.
* FDC assume PRD is paying CNG capital costs, not an end-user.
* Earlier start = earlier cash flow
Finally, FDC look at some other O & G companies to suggest a comparative valuation based on EV/resource. This does not take into account that many of those 'comparators' are in dodgy jurisdictions (eg GKP), have huge capital cost (e.g.CHAR) or high taxation regimes (e.g. JOG).
Oh, did I mention that we are drilling MOU4 next month? Or Ireland? Or T & T? Not included in the above!