SEA sundance energy australia limited

Ann: Investor Presentation, page-124

  1. 5,039 Posts.
    lightbulb Created with Sketch. 1253
    My thinking is that $710 (60/93 ×1100) represents PV10 of each 5 year block on Pioneer acreage

    PV10 = $1100 (first 5 years only as per reserve report)
    PV10 (in year 5) =$710 (Second 5 year)
    PV10 (in year 5) =$710 (third 5 year block).

    PV10 =$1100 +$710/1.10^5 + $710/1.10^10
    =1100+440+273
    =1800 in today's terms

    Less 340 debt

    Leaves 1450M equity

    =US$2.00
    =AUD$2.80

    (That's based on SEC price deck which was WTI at $65)

    It ignores G&A, abandonment and corporate expenses as cmon mentioned, (though I think it includes interest, as discount rate is 10% which takes into account cost of capital(assumes debt and equity receive 10%), and debt is removed from the PV10 at the end)
    Last edited by tt2000: 29/07/19
 
Add to My Watchlist
What is My Watchlist?
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.