88e and PANR Comparisons8 May 2022 00:37
Apologies in advance for what is yet another long post of mine (which no doubt will get deleted like nearly all of my other posts... LSE clearly does not value my insights)
Shaa, I think you, I and well nearly everybody is aware the 88e was an anomaly within the industry for its value. If we were to analyse the data on the OIIP for LSE companies to find the value of every barrel of OIIP, firstly an analyst would collate that data and disregard any which appear significantly under or over valued in comparison to the vast majority. I suspect 88e would be one which would be disregarded if using their pricing prior to their recent failings as being well above industry expectations.
The comparison to PANR, as others pointed out is also off the mark as they have 17.8 billion barrels of OIIP. This took less than 2 minutes to check, posters really should ensure they verify the information they post, certainly when attempting to assign a value to COPL. There is no excuse for not doing so as to not do so is to mislead current and potential investors.
However, one thing which I did notice with PANR is that they anticipate recovering 1.78 billion barrels (so 10%). Could RS advise this much to be recoverable from their initial findings? I know the recent presentation did allude to 8%-10% primary recovery.
Anyways this got me thinking, if we were to use the PANR valuation and divide this over their OIIP, we could find a metric to potentially value our OIIP for BFDU. Below are my calculations.
(Note: This is a very basic calculation which is not taking in to account any other factors for PANR or COPL)
Let's begin;
PANR shares in issue - 760,505,988 (taken from most recent RNA, 4th May)
PANR share price at close on 06/05/2022 – 129.40p
PANR Market Cap = £984,094,748.72
Market Cap divided by OIIP of 17.8 billion = £0.0553 (rounded) per barrel. So a touch over 5.5 pence per barrel of oil in place.
Using this figure we could then calculate a potential value for our find, taking the minimum expected scenario of oil under our land, as per the 10th Jan RNS we may have 1.275 billion barrels OIIP.
£0.0553 x 1.275 billion = £70,507,500.
Then applying COPL working interest post CUDA acquisition (taking information provided in the most recent AIF);
“The primary working interest holders in the BFU Deep Unit are: Atomic (55.55%); Cuda LLC (27.77%); and CNOOC (16.66%).” Thus 83.32% for COPL.
£70,507,500 x 83.32% = £58,746,849
Could we potentially add nearly £59m to our MCAP!? It would certainly be nice to more than double the existing Market Cap solely on the OIIP for BFDU. One can only hope!