ChatGPT valuation23 Mar 2025 01:23
Just for fun, I fed ChatGPT with some rough numbers for SOU's expected income from Phases 1 & 2 for a term of 15 years (starting after one year and three years respectively), along with debt levels and a nominal interest rate and asked it for an NPV at a discount rate of 10%, EBITDA, FCF and value per share. I played around with a couple of different parameters (including income and debt repayment rates, and G&A costs) and found it was within the ballpark of Zeus's projections.
Now, I wouldn't trust ChatGPT with numerical calculations as far as I could kick it, but it does present all its output very neatly in tables so it could be checked. Current valuation varied from around 2.8 to 5.8 US cent per share depending on assumptions. As an extremely rough model of M5 coming good I got it to triple SOU's income after year 4, which gave a valuation of 11.8 to 13.3 cent per share. It was somewhat reassuringly along the lines of the Zeus numbers even if extremely rough around the edges.
Before anyone says anything, remember it was JUST FOR FUN.