RE: Pint22 Feb 2019 09:07
Received from JJ 28/11/18:
Dear XXXXXX
We don’t steer on valuation partly as isn’t our job as a company and partly given we are not yet at FID and we don’t have GSA or FEED or development capital. We are looking into if a third party research provider can make an estimate of the valuation for the shareholders.
The rule of thumb that we have given you is that 1 TCF of recoverable gas resources for Sound is worth approximately £1.50/share. This rule of thumb was given to shareholders at the end of 2017 and it has not changed.
Let me explain how we get to that number.
The £1.50/share rule of thumb is the net present value of 1TCF of recoverable gas resources for Sound. It is scaled up from the economic models that we are maturing for the Te-5 field.
The £/share rule of thumb is based on Sound’s equity in the recoverable gas ie Sound equity gas on one end of the calculation and pence per Sound share at the other end. Hence a notional 1 TCF of Sound equity recoverable gas is approx. £1.50 per Sound share. Remember Sound has a 47.5% stake in the Tendrara licence hence a 1 TCF discovery for Sound shareholders equates to a 1/0.47=2TCF gas discovery.
The rule of thumb is calculated using a 10% discount rate, from an undiscounted free cash flow of £4 billion, or £3.90/share undiscounted, for 1 TCF of recoverable gas resources.
There are in reality a wide range of potential economic outcomes from a new development. You should expect this rule of thumb to move around (up or down) as we get closer to the Te-5 FID, which is an important calibration point for the economics of the exploration programme.
For example, a 2 percentage point reduction in the discount rate would increase the rule of thumb by some 20% to £1.80. The calculation uses an $8/mmcf gas price, and a $1/mmcfd change in gas price would move the NAV up or down by 20%.
Please do let me know if you need any further information