Friday Reflection – “The Uquo Benchmark”23 May 2025 07:14
Sometimes, you need to step outside the echo chamber. Here’s what a real-world benchmark says Aminex could be worth — today.
In African gas, few projects are better benchmarks than Nigeria’s Uquo Field. Why? Because it’s commercial, producing, and fully valued — today.
And when we apply that benchmark to Aminex, the upside becomes crystal clear.
Uquo – real numbers, real valuation
Owned 80% by Savannah Energy, Uquo is:
• A non-associated natural gas field
• With 456 Bscf of 2P reserves
• Linked to the Accugas network, supplying over 10% of Nigeria’s grid power
Savannah’s March 2024 CPR reports:
• NPV10 (Uquo gas field, net 80%) = $329.4m → full upstream value = $411.75m
• NPV10 (Accugas infra, net) = $636.3m
Combined project value: $1.048 billion
→ Valuation per Bscf:
• Upstream only: $411.75m ÷ 456 = $0.90/Bscf
• Upstream + infra: $1.048bn ÷ 456 = $2.30/Bscf
Note: Uquo’s higher $2.30/Bscf figure includes infrastructure owned by Savannah (pipelines, gas plant). At Ntorya, TPDC will fund and own the pipeline — meaning Aminex won’t bear CAPEX but also won’t capture midstream margin. So the $0.90/Bscf upstream-only value is the fairest direct benchmark.
Now apply that to Ntorya:
• 3.45 TCF (3,450 Bscf) gross
• Aminex holds 25% = 862.5 Bscf net
• Fully carried through to production
• Pipeline tenders issued; CNPC widely expected as EPC
• TPDC just signed a $1.4bn fertiliser deal reliant on domestic gas
Apply Uquo’s upstream multiple:
• 862.5 × $0.90 = $776m
→ Apply 50% discount for pre-production = $388m
Converted to GBP (0.79 rate):
→ £306m
→ ~7.3p/share vs today’s 1.15p
And here’s what’s not priced in:
Condensate upside:
• ARA’s 2024 report confirms ~20 million barrels recoverable
• Aminex 25% = 5 million barrels
• At $70/bbl = $350m gross to AEX
→ That’s worth ~6.6p/share in value on its own
Kiliwani North:
• Legacy production license near Songo Songo
• No value currently assigned
Tax assets + cash:
• Over $100m in tax losses
• Likely shields future revenue
• $3.5m in cash on hand
And the prize could be even bigger
ARA’s 2024 seismic report estimates ~16.4 TCF unrisked GIIP across the full Mtwara licence, with a risked Pmean of ~6.9 TCF. Ntorya’s 3.45 TCF is just the start.
If future drilling confirms that scale, Aminex’s net share could rise to ~1.725 TCF, double today’s 862.5 Bscf.
And when Ntorya reaches first gas, the 50% pre-production discount can be removed — meaning that 7.3p/share fair value today could double to ~14.6p+ in production.
CH-1 won’t just prove more gas. It could unlock a stacked, basin-scale development — and Aminex owns 25% of all of it.
This isn’t hype. This is a benchmark.
Uquo is producing. Ntorya is preparing.
Aminex is carried, larger, and on the cusp of execution.
The rerate won’t wait for first ga