RE: Share value at merger18 Feb 2021 13:05
With oil companies it’s actually v easy to do a back of the envelope quick valuation as they give you lots of info around production, opex bbl, hedges.
The pro forma entity will have combined production of about 210k boe in 2021. Half gas. Half oil. Assume 360 days in year for simplicity gives 75.6m boe equiv annual production (37.8m boe oil and 37.8m boe gas)
They have stated they have hedged 16m bbl oil at $60 and 22m boe gas at 43p a therm which is $34boe.
Use a spot price of 64 and $31 for the balance.
That gives total revenues of $3.6bn. Opex bbl is $15 and fixed costs $182m. Gives you ebitda of $2.2bn.
Net debt at close will be 3.2bn.
Using a 6x ev ebitda multiple gives you an ev if $13.6bn and implied market cap of $10.4bn. Usining fx rate of 1.39 it’s a market cap of £7.5bn.
The max number of shares in issue post deal closing will be 18,510,653,520. So that gets you a share price of 41p assuming new synergies.
I would think that as it is picked up by bank analysts for research coverage you are talking about a share price of between 30-40p all things being equal.