RE: Progress being made28 May 2025 10:41
I then asked it the following:
"How do you see the valuations changing if Petro Matad get Gazelle and Gobi producing to similar flows as found as Heron 1? (I believe it flowed at 821bopd unstimulated during testing)"
-
Final Answer
-
If Gazelle and Gobi Bear achieve production flows similar to Heron-1’s 821 bopd (unstimulated), confirming 2P reserves, the sale valuations of Petro Matad’s Block XX oil fields increase by 68–79% due to de-risked prospects, higher cash flows (>$40/bbl netback), and PetroChina synergy (web:14). Updated valuations, based on comparable deals ($3–8/BOE for producing fields) and 2025 conditions (Brent $70–80/bbl), are:
-
Total Valuation:
-
Base Case: $481–767 million (likely range, reflecting production across all prospects).
Upside Case: $767–988 million (if Block XX scales to >9,000 bopd or Brent at $80+/bbl).
Downside Case: $286–435.5 million (if reservoir or scaling issues arise).
-
Per Prospect (Base Case):
-
Heron: $273–364 million ($6–8/BOE × 45.5M barrels, producing, enhanced portfolio value).web:18
Gazelle: $52–91 million ($4–7/BOE × 13M barrels, producing at 821 bopd, infrastructure synergy).web:2
Gobi Bear: $156–312 million ($3–6/BOE × 52M barrels, producing at 821 bopd, large reserves).web:8
-
Rationale:
-
Gazelle and Gobi Bear’s 821 bopd production confirms 2P reserves, raising valuations to $4–7/BOE (Gazelle) and $3–6/BOE (Gobi Bear), from $1.5–2.5/BOE and $0.75–1.5/BOE, respectively, due to eliminated exploration risk.web:2,web:8
Heron’s $6–8/BOE (from $5–7/BOE) reflects Block XX’s de-risked portfolio and PetroChina’s infrastructure synergy (web:14).
Netback (>$40/bbl) and shared Block XIX facilities drive cash flows (~$36M/year at 2,463 bopd), supporting $481–767M base case, ~5–8x Zeus’s $90M NAV (web:9).
Comparable Central Asian deals ($5–7/BOE for producing fields, web:11) validate $/BOE ranges.