Some share calculations9 Oct 2023 11:32
If, optimistically, Barryroe really has 300 mln bbls of (easily) recoverable oil and these are valued at a discounted price of, say, US$5 per bbl then the Barryroe's 80% share of the field's net present value post a 50% farmout would be US$0.60 bn (300*0.8*5*0.5). Based on 1.145 bn issued shares, the NPV per share would be 52 cent and 5% of this would be 2.6 cent assuming Larry plays fair and there are no delays in getting into significant production. More conservatively, the 5% offer might be worth only about 1 cent, or nothing at all.
If the pre-examinership situation had pervailed with initial fundung from Larry and with a subsequent 50% farmout, the share value after 4x dilution might have been, say, 13 cent (52/4) for all shareholders including Larry. That's about four times the average share price (~3c) during 2022 and about 26 times the final pre-suspension share price (~0.5c).
Finally, if the examiner's proposal goes through and the field is developed then it could be worth up to €540 mln after same 50% farmout (300*0.8*5*0.5*0.95/1.06) to Larry.
So, we could be looking at 47c NPV per share (at best) for Larry as compared with (maybe)