RE: Potential Timelines Round 231 Aug 2023 13:08
The timeline i still believe will be hard to pin down for closure. After the commentary about the state of play re achieving closure here, i've looked at Seplats own issues in getting it's acquisition over the line now 19 months later.
Looking at it in context of South Sudan and in trying to evaluate the 'UP TO' $1250m price tag -
Seplats ongoing acquisition of Exxons Nigerian assets = $1283m + up to $300m in contingency payments if oil above $70/b and paid over a 5 year term. This works out at paying $1.89 per bl produced no matter if oil is $72/b or $85/b+
The base price is $1283m for 446 mmboe 2P (411 oil + 35 Gas) and 95,000 boepd (8% gas) or 87,000 bpd oil.
Total overall cost $2.90/ 2P or $13,500 flowing bl.
If you were to completely remove the gas and apply $1250m against the oil - you get $3.04/2P and $14,370 flowing bl.
Applied to S.Sudan on 55k bopd/300mmbo P2 you get a $790m - $910m range.
--------------
I've now added this to my original 26/8/23 12:32 post with Seplat now making up the 4th EG to the 3 i covered then. There's no reason why i can logically see S.Sudan with all it's risk being more expensive than the most expensive eg in this list.
Afentra 2P = $3.50 + $19,750 Flowing bl.
Petronas/Exxon Chad 2P = $3.15 + $14,450 F/bl.
Assala 2P = $7.84 + $16,250-$17,900 F/b skewed up by inclusion of midstream.
Seplat 2P = $3.04 = $14,370 F/bl.
1. Approx $1050m - $1086m relative to Afentra using both P2 & flowing bl numbers.
2. Approx $795m - $945m relative to Chad using both P2 & flowing bl numbers
3. Approx $895m - $984m relative to Assala on the 2 flowing bl numbers (P2 not used) .
4. Approx $790m - $910m relative to Seplat.
In addition - With an effective transaction date of 1/1/22 i would think at least $600m could be shaved off 1,2,3, 4 above by 30/9/23 plus a further $100m off by end of 2023.
$257m - $275m estimated year end 2023 net debt on existing assets to be added.
At the most expensive option above, i get a max year end net debt of around $660m.
Applied on the basis of 300 mmbo 2P & 55k production acquired and if these are more/less then there would be an obvious variation but either being compensatory to that price.
-------
In theory and looking at the most expensive option above - to reach 100k of acquired production, a further 45k production at the most expensive option could see $1.3b overall net debt for a $3 billion revenue company on 100k production at $70/b oil, Accugas + small COTCo contribution. I think it's a massive transformational and understated prize to go for despite the pain to date. Imo would be fantastic when compared to TLW/KOS at circa $1.6b revenue each with $1.7- $2.3b year end net debt forecasts and valuations.