RE: HH profit estimate24 Jul 2018 21:30
Part 2 [re-posted to correct wrong figures: ]
(section 4 -other values £)
(section 7 -new mcap £)
(section 7 -new share price pence)
1)
Ticker == Shares issued == Current share price pence
DOR == 50,420,109 == 9.596
SOLO == 471,953,594 == 2.495
ALBA == 2,848,614,934 == 0.595
PRIM == 2,796,619,343 == 0.167
GUN == 4,882,924,490 == 0.045
UKOG == 5,207,240,526 == 2.17
TELL == 240,520,000 == 594.376
2)
Ticker == % of Horse Hill that each company owns
DOR == 6.5
SOLO == 9.75
ALBA == 11.765
PRIM == 3.25
GUN == 1.3
UKOG == 32.435
TELL == 35.0
3)
100% of Horse Hill was last valued at £30,769,230 when SOLO bought 5% of HHDL for £1 million.
Ticker == Last value of Horse Hill that each company owns £.
DOR == 1,999,999.95
SOLO == 2,999,999.93
ALBA == 3,619,999.91
PRIM == 999,999,98
GUN == 399,999.99
UKOG == 9,979,999.75
TELL == 10,769,230.50
4)
For each company the mcap. is made up in part by the last HH value and by the other value of projects/assets that company holds.
Ticker == mcap £ == Other value £.
DOR == 4,838,313 == 2,838,313.71
SOLO == 11,775,251 == 8,775,251.23
ALBA == 16,949,258 == 13,329,258.95
PRIM == 4,670,354 == 3,670,354.33
GUN == 2,197,316 == 1,797,316.03
UKOG == 112,997,119 == 103,017,119.66
TELL == 1,429,593,155 == 1,418,823,924.70
5)
If you now buy £100 worth of shares in each of the seven HH companies, that £100 would consist of:
Ticker == last HH value £ == Other value £
DOR == 41.34 == 58.66
SOLO == 25.48 == 74.52
ALBA == 21.36 == 78.64
PRIM == 21.41 == 78.59
GUN == 18.20 == 81.80
UKOG == 8.83 == 91.17
TELL == 0.75 == 99.25
6)
For the sake of this calculation the other value remains unchanged.
Following a successful EWT, confirmation of commerciality and recoverable reserves, and Near to the start of production the new value of HH by my estimate would be £100 million.
This would give an increase figure for the value of the HH part of the £100 invested. From which a profit figure can be produced.
Ticker == new HH value £ == Other value £ == New Total £ == Profit £
DOR == 134.34 == 58.66 == 193.01 == 93.01
SOLO == 82.80 == 74.52 == 157.32 == 57.32
ALBA == 69.41 == 78.64 == 148.06 == 48.06
PRIM == 69.59 == 78.59 == 148.18 == 48.18
GUN == 59.16 == 81.80 == 140.96 == 40.96
UKOG == 28.70 == 91.17 == 119.87 == 19.87
TELL == 2.45 == 99.25 == 101.69 == 1.69
7)
This gives the implied new mcap. and new share price
Ticker == mcap. £ == New Share Price pence
DOR == 9,338,313.71 == 18.521
SOLO == 18,525,251.23 == 3.925
ALBA == 25,094,258.95 == 0.881
PRIM == 6,920,354.33 == 0.247
GUN == 3,097,316.03 == 0.063
UKOG == 135,452,119.66 == 2.601
TELL == 1,453,823,924.70 == 604.450
Only for entertainment - DYOR
Also
Estimated recovery factor 30%
Which gives Estimated recoverable reserves 3,900,000 bbl. oil