Interersting rumours...22 Sep 2016 09:14
On various other WRL investment boards rumours are going round that WRL is planning to buy the complete M&P share in Mnazi Bay, increasing its share from 32% to 80%, following Pertamina's take-over of M&P (having the first right to buy). The take-over will be completed by the end of the year.
Now this is a very intriguing view. With an 80% share in Mnazi Bay, WRL’s gas sales would increase by ca. 250%, while net P2 reserves would reach 286 BPF (1.2 TCF net recoverable prospective reserves) Obviously this would increase WRL’s NPV dramatically if they can get the asset cheaply.
The key question is, how much would WRL have to pay? Here's a guess:
Pertamina’s take over of M&P values the company at $996 mln. M&P borrowings are $733mln and cash reserves $230 mln (see their half year results), so net of that, Pertamina values M&P at ca. $1.5 bln (not sure if this is really correct..). Mnazy bay is however a very small part of the M&P portfolio, with assets in Nigeria, Gabon, Tanzania, Namibia, Myanmar, Colombia, Canada, France and Italy. Most of those are exploration licences.
Looking at hydrobarbon sales (Nigeria, Gabon and Tanzania), Mnazi Bay generates about 7% of M&P’s income. Looking at 2P reserves, Mnazi bay has a 14% share. However, estimating a value based on these numbers ignores the value of the assets in the other countries (Mnazi Bay is probably less than 1% of total acreage).
If one assumes that half the value of M&P is in the exploration territory (Pertamina may be particularly interested in for example the Myanmar acreage), and Mnazi Bay is about 10% of the rest of the value, than WRL would have to pay about $75 mln for M&P’s share of Mnazi Bay. Sounds like a lot of money, however, if WRL bought that full amount, monthly interest payments (at 9%) would be ca. $540k, while sales would increase with ca. 1.7 mln per month (at the current rate of 50 MMscf/d). My personal calculations show that the additional debt will have been paid off by 2021, and NPV would increase to 2 pounds per share…
So in conclusion: this is an absolute no-brainer and would be a golden opportunity for WRL! The only downside I see is the total dependence on TPDC, but so far they have proved to be a reliable partner. So perhaps 2016 will become exciting for WRL after all! :-)
Any comments? DYOR, the above is just my view!