RE: Where we stand (1)24 Aug 2023 18:17
Thank you CYB - you’ve obviously thought long and hard about this, have made conservative assumptions and, importantly, made a decision - for current model purposes only - as to where to park the material, substantial, ($35m from memory, fast rising towards $40m given recent hires?) head office cost.
It’s a PV15 model as I understand it, to start with, which is, as you say, conservatively assuming the business stops end 2028. So it’s conservative but makes sense given (a) with 15% discount cash flows for later years aren’t significant (b) given the Emerging Market nature of businesses.
On reflection of your assumptions and model inputs: It makes total sense to me that Nigeria is allocated the head office cost. I ask myself where else one could put this? We now know the CC refi means Cameroon biz / revenues is effectively working for XOM. This changes when SAVE wins and receives settlement for the arbitration over the expropriation by Chad. Then it could bear a share of overhead. It would also change if SAVE closes SS - HO overhead would then be attributed to Nigeria and Sudan businesses. But until then, right now, SAVE effectively has one business. I’m not sure where else it can go. And it’s s big drag on a business that has material debt at a high 15% carry / price. Niger will take years now to get up the j curve and assume a portion of overhead.
On this point, btw: It’s confronting to see the 15% assumption in your model on interest rates after we’ve been used to 10% - but again, on reflection, after swingeing interest rate rises over the last 12 months - this is spot on. Quite a shock to see it though! Any debt at these levels is a serious dead horse being dragged along on any business. Agree on the positive side AK nailed LEK - a real win - but due to the dramatic turn of events in Nigeria (which could not be controlled) and potential impact on our NGN cash at bank and the FX loss we have no idea SAVE’s net debt there - post devaluation of the currency - impact on deposit - I note btw you used a gross debt number for this reason but am guessing your net debt number is similar to other posters.
I would agree that a cashflow model is appropriate: Turnover is vanity, profit is sanity, cash is reality! The energy market looks at / values purely discounted cash flows, not NAV - I’m painfully aware of this on RSE - anyone taking a look at this energy fund can see the massive discount to NAV attributed - because the discounted cash flows don’t support a higher SP. SAVE isn’t an exception.
Anyway, thought I’d share some quick thoughts since your thoughtful post.
This bb is the highest quality I read and all posters are very respectful & thoughtful- which I really appreciate.
Here’s hoping for some good news on the very complex portfolio of assets wrt SS negotiations - with multiple stakeholders on each project, discussion on capex commitments & operatorship responsibilities,