RE: Tullow should be at 43p at this time1 Jul 2020 17:39
To Slift and other readers,
The end of 2019 value of Tullow was 60p a share. It was forecast to gain $175M for 75,000 barrels a day and had $45,000 barrels hedged at $53.5 a barrel after hedging costs. We know that no oil was hedged in January and February and the average price was above $53.5 a barrel.
The company initial wave of cost savings also suggested shifted that $175M target to $57.5 per barrel. However this was followed by far more stringent saving activity before the RBL remuneration. The company have also stated that $15M spent in Uganda is to be credited back to the company. At this point the company gave its breakeven price as $45 a barrel.
Therefore if the hedge was used to 31 May, it is 152 days at 75,000 barrels per day at $53.5. The revenue is about 609M and the net cash flow is $92M.
The Uganda sale if taken at 560M net against $960M value on 31 December has to also consider the tax on $960M that is due. So let us assume the net loss is around $300M. This is a loss of 17p a share and takes Tullow down 17p however 5p is added back on for the $92M earned until end of May.
Half hedge at 53.5- 41 spot = $47 a barrel. $2 x 214 (days) x 75,000 = $32M However that $15M Uganda savings could fall into next year so I gave the net gain as 109M.