RE: Bonds15 May 2023 09:45
@Brel, I thought ~30p was cheap at the time – but what do I know? Anyway some ‘positive rays’. Valuation discussion, my numbers rounded (so treat with great caution!).
(Warrants and Options ignored, dilution but cash received).
RNS 12/09/22 2P Reserves USD$492m (NPV10, 31.3 million barrels).
Debt = 154 bonds x $200k = $30.8m plus senior debt = ~$42m, say ~$73m.
Reserves valuation less total debt = $419m @ USD/GBP 1.25 = £335m.
No. shares = ~439.5m, so 76p / share.
Enterprise Value (EV) = Mcap + Debt – Cash (one estimate of co. acquisition value).
EV = Mcap ~$29m + Bond debt $31m + senior debt ~$42m – Cash ~$6m (assume some already committed) = ~$96m. So considerably less than Reserves based valuation, which highlights the massively depressed sp.
With note to the above, my preferred valuation, very simply based on ‘oil in the ground’ …
1bn barrels (per partial RS coverage, conservative), 20% recovery (conservative), value of oil in ground $6/barrel (conservative) = $1.2bn = £960m.
How many shares for above calc? 439.5m current plus (bonds 154 x 2.45m shares/bond = ) 377m, plus the senior debt converted (no idea what the deal is here?), let’s say same rate as bonds, gives ~514.5m shares = 1331m total.
£960m divided by 1331m = 72p/share.
Sort out the ‘real world’ practical issues and value will follow …
CC re-completions
Groundworks - gas pipe upgrade etc.
Managing the miscible flood – flaring, flowing/pumping, etc.
BFDU – JV, RBL, etc.
GLA (corrections, alternative models welcome)
Ps – what is Anavio’s ‘end game’ I wonder?