The value of Guercif to a purchaser and to Predator25 Apr 2023 02:51
A potential purchaser will be looking at 4 businesses, all in a low-tax, safe jurisdiction, with relatively low capital costs. The biggest variable will be the gas price, for these calculations I have assumed $16/mcf for CNG, $12/mcf for gas-to-power and gas-to-Europe. 25% of capital cost from and profit to ONHYM, 10% net sales royalty to Predator, upfront payment of $200M
1. CNG at 50MMcfgd. This requires 18 Bcf per year. Low initial capital required, most of planning, drilling and customer identification already done, start up after one year. Margins, costs, etc., as in PRD presentation Sept 07 2022, pp 6 & 7. Purchaser gets net income of $137M pa, with a 10-yr NPV of $755M PRD gets $22M pa, with a 10-yr NPV of $121.5M.
2. G2P at 250MMcfgd. This requires 90 Bcf per year. May require up to 20 wells (not all will be successful!), 3D Seismic, plus connection to the Trans Maghreb Pipeline – assume capital cost of $300M. Provides sales of $810M pa, minus $81M royalty to PRD. I assume a 50% margin - i.e. net profit of $6/mcf. 10-yr NPV of $1450M for purchaser, $373M PRD.
3. G2EU at 1Bcfgd. This requires 360Bcf per year, so is theoretical at this stage, as dependent that 4+ Tcf can be located. Gas price and margins as for G2P scenario, capital costs extra $300M for more seismic & wells. NPV of around $5Bn for purchaser, $1.5Bn for PRD
4. Oil. Too many unknown even to guess, may be dependent upon re-opening of the SAMIR refinery between Rabat & Casablanca – 450km away down the A2. See:
https://raseef22.net/english/article/1091530-samir-refinery-the-pride-of-moroccan-industry-turns-into-a-financial-disaster
Converted at £1 : $1.25 gives a current value per share of:
30p upfront payment
24p CNG
75p G2P
300p G2EU + possible upside for additional TCFs
??? Oil
You should always assume that a theoretical NPV will be heavily discounted by the market until real cash flow is accruing, to account for the many and varied risks. Please note these are all theoretical calculations, done primarily for my own purposes, and you should treat them with considerable caution!