RE: Cash Flows30 Dec 2021 17:26
Alternatively, looking at things from the perspective of the NPV of the assets:
NPV10 of the combined group under the base case is $1.9bn. Total group debt may be around 800m. So that means the debt adjusted value of the business is c.$1.1bn
After the raise there will be about 1.25bn shares.
Therefore, if the market cap fully reflected the NPV of the assets, the share price should be about 88c per share. About 65p.
And that is using very conservative figures for their base case, for both the oil price and production. The oil forecasts are $75 in 2022, $70 in 2023, $65 in 2024, and $65 +2% inflation for later years.
With higher oil prices the NPV increases, and due to the leverage of the debt, the debt adjusted value increases significantly more (percentage wise).
At a more realistic $80 oil, I think the 88c share price would be well over $1.