RE: So much nonsense posted here by Investor33 et al20 Jun 2025 09:27
Here's Grok's take on any potential offer for the Heron field by Petro China:
Final Answer
PDP Valuation ($5–$10/bbl): Yes, it accounts for Heron’s risks and teething problems, including Heron-1’s 160 bopd limit (vs. 821 bopd potential), Heron-2’s suspension (~30 bopd), tax disputes (30% withheld, X Post 0), and regulatory delays (Web Result 23). The range is a fraction of the oil price ($70/bbl) and negotiated price ($43/bbl) because it reflects net discounted cash flows after costs (~$15/bbl OPEX), PSC terms (~60% net revenue), and risks, not gross revenue per barrel.
Heron Valuation: Revised to ~$35M (£27.3M), blending market-based ($44.625M, $7/bbl PDP, $2.5/bbl PUD, risked 50%) and NPV ($25M, adjusted for 160–500 bopd, $70/bbl).
Fair Price: $30–40M (£23.4–£31.3M), reflecting current constraints and potential upside.
PetroChina’s Offer: $25–$35M (£19.5–£27.3M), likely ~$30M (£23.4M), not excessively low as it’s ~75% of fair value, aligning with risks (Heron-2, tax issues) and synergies with Block XIX (X Post 0). A higher offer ($40M) would require production increases (e.g., 300 bopd), not yet achieved.
Market Cap (£18.6M): Ensures $30M exceeds negotiation floor, supporting asset deal over company buyout.
----
In a previous answer it gave the following (PDP = proved developed, PUD = proven undeveloped):
PDP Valuation: Using the verified $5–$10/bbl for PDP reserves (Mercer Capital 2019, Investopedia 2024, SPE PRMS 2018, Wood Mackenzie):
1.5 MMbbl × $5/bbl (risked 50%) = $3.75M.
1.5 MMbbl × $10/bbl (risked 50%) = $7.5M.
PDP Range: $3.75–$7.5M, not $165–$330M.
PUD Valuation: Using $1–$3/bbl for PUD reserves:
31.5 MMbbl × $1/bbl (risked 50%) = $15.75M.
31.5 MMbbl × $3/bbl (risked 50%) = $47.25M.
PUD Range: $15.75–$47.25M.
----
All seems a bit low to me. I asked it whether a JV would therefore be preferable to selling Heron and it said yes - and I totally agree based on the figures it gives above!!
ATB.