EME over 100p in success case at Jade and Topaz4 Apr 2022 10:04
Assuming Jade and Topaz are both successful and filled to P10 spill as per the comments made by EME, I get the following valuation.
(395 (Jade P10 MMB) + 891 (Topaz P10 MMB) x 0.30 (recovery factor) x 0.49 (EME share after CNOOC back in rights) x 5 ($/BOE) x 0.75 (USDGBP) / 664.82 (EME shares in millions) x 100 (convert SP to pence) = 107p per share.
EME COS figures are 41% for Jade and 35% for Topaz. If Jade is successful then the COS for Topaz would likely increase given the geological link. Given this COS, how much of that 107p should be factored into the current SP? Currently only 10%. Look too low IMO, especially when you consider this ignores the value of our Mako discovery, which already underpins much of the current market cap and provides an excellent buffer to mitigate against downside risk. GLA