RE: zphr10 Nov 2022 15:20
Zephyr has now received approval of its Application for Permit to Drill from the U.S. Bureau of Land Management, the final regulatory approval required to spud the State 36-2 LNW-CC well on its project in the Paradox Basin.
• Zephyr has also signed a rig contract with CWC Ironhand Drilling for its Ironhand Rig 118. The State 36-2 LNW-CC well is expected to spud in the second half of November.
• Drilling of this type of well is expected to last for ~30 days. The well would be then fracked and tested for at least 30 days with results expected in 1Q23.
• The State 36-2 LNW-CC well would be tied-in as soon as the infrastructure is ready (we assume 2H23).
• The extended production test of the State 16-2 LN-CC well drilled in 2021 is expected to start in the next few days.
• We reiterate our target price of £0.16 per share. The upcoming 3 well drilling programme could take our Core NAV to £0.25/sh. A successful well test at State 36-2 LNW-CC well would confirm the commerciality of up to 32 mmboe net contingent resources (unrisked NAV of £0.11 per share). The second well of the campaign (State 36-3 LN-C9) would derisk a further ~25 mmboe net resources in a different reservoir. Capex phasing, debt funding and net debt Given the timing of the drilling programme, we have moved 80% of our forecasted FY22 capex for the Paradox to 2023. We anticipate the company to spend only ~US$2 mm in the Paradox in 4Q22 with a further US$9.5 mm moved to 1H23. The borrowing base of Zephyr’s revolving credit facility has been increased by 30% to US$13 mm (US$5 mm is undrawn). Net debt at the end of October is estimated to be US$11 mm, in line with our expectations. The company has now >US$18.5m in available liquidity taking into account its current cash balances and the increased headroom. Valuation We estimate that the share price implies EV/DACF of 3x in 2023. Our ReNAV stands at ~£0.16 per share.
"STATE 16-2 test to commence in the next few days."