Realistic share price WRL 8 Jul 2015 10:00
Inspired by an earlier post from Phoebus, I decided to do some NPV calculations myself to get a feel for what a realistic share price could/should be, based on future income from the Mnazi Bay GSA.
The difference this time is that I added future capex investments (7 million annual, until 2020), used a more typical production forecast based on a gradual ramp up starting in Sept’15, short plateau level in 2017 and a gradually increasing decline rate after that. I also added a 30% corporation tax. Assuming a 7% discount rate, 1.5% annual gas price increase, and a peak average production rate of 130 MMscf/d in 2017, the NPV would be around 177 million US$ for WRL. This corresponds with a share price of 66 pence, based on the current number of shares (169.53 million).
Apart from the uncertainty around tax and royalties, I feel that the estimate above is actually fairly conservative. Volumes produced in the estimate above are for example well below the 2P reserves. Does anybody know what the Tanzania tax rate is likely going to be? (the greatest uncertainty in this estimate).
Altogether, I feel that WRL is undervalued. If gas production starts in September this year (and the "take or pay" agreement in their GSA is honoured starting in August), this share has fantastic potential. A doubling of the share price in the next 12 months, based on fundamentals, is definitely possible.
Any views?