Implied valuation of Artemis prospect to MOG - Based on MEO share price trading history comments MEO share price (pre-Artemis announcement) 0.179 A$/share 6 month VWAP prior to 1st announcement of Artemis prospect (19th March 2009) Shares on Issue at the time 417.3 million MEO market capitalisation 74.7 A$million Net cash position 21.8 A$million Post Zeus-1 well MEO enterprise value 52.9 A$million
Current share price 0.435 A$/share Closing share price as a 14th December 2009 Shares on issue 477.2 million Post capital raising MEO market capitalisation 207.6 A$million Estimated net cash position 41.6 A$million Cash from September 2009 quarterly cash flow report + A$26m from capital raising Enterprise value 166.0 A$million
Increase in MEO enterprise value 113.1 A$million Enterprise value increase in MEO that can be attributed to Artemis prospect Interest in Artemis well 20% Post proposed farmout Implied valuation of Artemis well (100%) 565.4 A$million At 100% level
MOG interest in Artemis well 15% MOG is carried for the entire cost of the Artemis well Implied valuation of Artemis to MOG 84.8 A$million 15% of the 100% value for Artemis
Value attributed to Cornea 0.0 A$million Value attributed to Braveheart 0.0 A$million
Assumed cash balance post Cornea/Braveheart 0.0 A$million
Implied MOG market capitalisation 84.8 A$million
MOG shares on issue (post capital raising) 310.9 million
Implied MOG market capitalisation 0.273 A$/share
Current MOG share price 0.175 A$/share
Movement to reach implied valuation 55.9%
MEO Valuation Metrics Artemis Prospect
Gas in Place 20 Tcf Recovery Factor 60% Recoverable Volume 12 Tcf Probability of Success (POS) 32% Risked Volume 3.84 Tcf
Value / mcf 0.5 US$/mcf
Risked Value 1920.0 US$million
Exchange Rate 0.90 A$/US$
Risked Value 2133.3 A$million
MEO Interest 20%
Value to MEO 426.7 A$million
MEO Shares on Issue 477.2 million
Value to MEO 0.89 A$/share
MOG Interest 15%
Value to MOG 320.0 A$million
MOG Shares on Issue 310.9 million
Value to MOG 1.03 A$/share
MOG Price at posting:
17.5¢ Sentiment: None Disclosure: Held