RE: I'm Sorry21 May 2024 13:50
HobGoblin, to be clear, I said that IF YOU ASSUME 50k production in perpetuity sold at $25 a barrel, or even $35 a barrel, then the stock would be fully valued. I'm assuming a very different scenario. The point was to say that the stock was already factoring in a better scenario than local sales forever. (IIRC the stock was about 110p at the time.) Simply that.
I'm modeling a MUCH better scenario (than local sales in perpetuity) and hence my current targets of 201p (149p if you exclude receivables) which I discounted to end May to derive 180 and 129p, respectively.
I don't use multiples or assume yields but my target year end enterprise value represents about 5x normalised free cash flow. (By normalised I mean the cash flow that can be generated in perp once the CRP is normalised with 48/50k production and a $70 Brent, current contract terms and the other assumptions I outlined regarding discount to Brent etc.)
The R Factor isn't such a big issue. Normalisation of the CRP is entirely different. Remember we are still recouping historical costs faster than we are incurring because there's a little CRP left. That doesn't continue much longer.
Good luck.