Quickie Tullow valuation30 Jan 2020 15:47
1. Entire Kenya disposal $600M after taxes and making a few people redundant, sellers cost, taxes etc.
2. Farm in Uganda $50M cash and financed route to market for 170 mmboe (=$805M) or sale of all asset at same price.
3. Existing Non Ghana production value = $200M
4. Ghana production not fire sale = $3B
5. Other licence areas other than Guyana equals all decommissioning and other redundancy measures.
6. Guyana blocks = $200M
$4,850M - $2,800M = $2050 allow another $150M on disposals costs and other taxes. $1900= £1461M which is roughly £1 a share.