RNS (08/12/10)8 Dec 2010 22:50
Cash up by £300K on 19/11/10 RNS *
Assurance from GPS of payment ($6.5m) by yr end. *
Still drilling. *
Details of approved and contingent budget given. (P1 & P2 my labeling) *
Project 1 (P1):: Invest £6.1 million to get extra 900 boepd by end of 2011. *
Project 2 (P2):: Invest £13.8 million to get extra 900 boepd by end of 2011?) *
**** VALUATION ATTEMPT (mine) ****
If depletion of 30% pa, £30 per boe and assuming success then using DCF (5%) over 12 yr period... *
I think P1 has NPV of £22 million, pay back period of 8 months, MIRR of 20% and adds 9p share to intrinsic value.
I think P2 has NPV of £14 million, pay back period of 18 months, MIRR of 11.5% and adds 6p. *
ADDED to "Hardman & co" 25.5p conservative value points to 40p *
****SECOND VALUATION ATTEMPT (also mine) ****
Assuming as above and that P1 and P2 represent long term profitability potential. *
Undiscounted 2012 revenue from P1 and P2 approximates to forecast 2012 profits (IMO) and is circa £20 million... ie EPS 8.5p *
Guessing that a dividend cover of four is required to keep the ship steady long term, suggests CAD could be paying sustainable dividends of 2p share in 2012....this also points to 40p (IMO) *
**** COMMENT ****
Nice to get some budget figures to play with...probably a bit early to take dividend estimates too seriously ... above obviously excludes Bitlyanska (CADS largest Licence)...MIRR stands for "modified internal rate of return" and is conceptually an implied interest rate, as I have tried to calculate it (eg P1 equates to investing £6.1 million for 12 years at 20% pa)