CALIMA ENERGY LIMITED (ASX:CE1) - CALIMA ENERGY - Positive Outlook, page-29 - HotCopper | ASX Share Prices, Stock Market & Share Trading Forum

Originally posted by Quest09: ↑

Estimated Value of CE1's Proved Reserves (1P) for Brooks & Thorsby Assets (note: these are my calculations only. DYOR)

IMO, Estimated Value of CE1's Proved Reserves (1P) for Brooks & Thorsby Assets = AUD$2.07 billion dollars.

I recently posted about my calculations on the estimated value of CE1's Proved Reserves (1P) within the Brooks asset. Now updating that to include 1P Reserves for the Brooks and Thorsby assets. Also adjusting the oil price used to make the calculation (now using US$85.00 per barrel of oil).

As a source for the CE1's Proved Reserves for Brooks and Thorsby assets, I found the below announcement (note: PDP in the below image shows Proved & Developed Reserves, but i am aiming to calculate the value of Proved Reserves (1P) even if not yet developed).
Audited 1P Reserves for Brooks and Thorsby = 15.6 million barrels of oil.

Calculation

CE1 Proven Reserves (1P, Brooks and Thosby) = 15.6 million barrels of oil.
Oil Price Used for Calculation = US$85.00 per barrel

Est Value of 1P Reserves = 15,600,000 barrels x US$85.00 per barrel

Est Values of 1P Reserves = US$1.326 billion (US$1,326,000,000)

Converted to AUD = AUD$2.07 billion dollars (AUD$2,077,718,682)

CE1 current Market Cap = ~AUD$55 million dollars.

Expand

Originally posted by Quest09: ↑

So if boe = barrels of oil equivalent, i wonder if my above calculation has already accounted for the for the mix in oil and gas produced by CE1 ( ~ 66% oil, and ~34% gas).

The reason they use this measure (boe) is to standardise the unit of production for companies that produce both oil and gas. I wonder is this standardised unit can translate into a standardised price for both boe and and bbl, meaning that the price of 1 barrel of oil equivalent (boe) is equal to 1 standard barrel of oil (bbl).

Or maybe you would need to calculate the price separately (i.e. AUD$2.07 billion x 0.66 = AUD$1.37 billion)

Meaning, IMO estimated value of CE1's Proved Reserves (1P) for Brooks and Thorsby Assets (oil only) = AUD$1.37 billion

Expand

Originally posted by Quest09: ↑

A valid contribution, Dan.

Whilst NPV is a useful tool in reflecting and standardising the value of an undeveloped/unrealised future asset, it would not be possible to accurately calculate the NPV without detailed knowledge of cash inflows and cash outflows in relation to the asset (something that an investor who is external to the company's board would not have easy access to).

As a result, I intentionally did not present my calculations as reflective of a standardised NPV.

I also intentionally showed how I arrived at my figures so that any reader could/would make their own judgments in relation to the presented figures.

Thanks.

Expand

Originally posted by Quest09: ↑

Additionally, regarding the cost of extracting the resource, we could potentially use CE1's current Gross Profit margin as a guide.

If i remember correctly, CE1 is currently running at ~68% gross profit.

Expand

Auctus Advisors have conducted analyst research on CE1, and while we don't have access to their underlying calculations, we do know what target price they arrived at as a result of their research.

Auctus Advisors Target Price: A$0.45c per share.

Current Share Price: A$0.09c per share.

No.	Vol.	Price($)
1	555555	0.9¢

No.

Vol.

Price($)

555555

0.9¢

Price($)	Vol.	No.
1.0¢	1070684	8

Price($)

Vol.

No.

1.0¢

1070684

No.	Vol.	Price($)
1	555555	0.009
6	5460265	0.008
5	7343571	0.007
9	24468617	0.006
12	15812000	0.005

No.

Vol.

Price($)

555555

0.009

5460265

0.008

7343571

0.007

24468617

0.006

15812000

0.005

Price($)	Vol.	No.
0.010	1070684	8
0.011	1427857	5
0.012	3500000	1
0.015	262857	2
0.019	8000	1

Price($)

Vol.

No.

0.010

1070684

0.011

1427857

0.012

3500000

0.015

262857

0.019

8000

(20min delay)
Last 1.0¢		Change 0.004(66.7%)		Mkt cap ! $6.334M

Open	High	Low	Value	Volume
0.7¢	1.0¢	0.7¢	$247.9K	33.21M

CALIMA ENERGY - Positive Outlook, page-29

From the Floor question: "When will FEX start using rail to augment & de-risk their haulage solution?" | Fenix Resources

Chris Judd's Talk Ya Book: Tracking Life360 on a journey to the stars

The USA's dominance requires a domestic lithium supply chain. Chariot stands to benefit

From the Floor question: "What is the focus of AL8 and how is management going to attract shareholders to the registry?" | Alderan Resources

From the Floor question: "Could gold be manufactured in a lab like diamonds?"

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

CALIMA ENERGY - Positive Outlook, page-29

Top Stories

From the Floor question: "When will FEX start using rail to augment & de-risk their haulage solution?" | Fenix Resources

Chris Judd's Talk Ya Book: Tracking Life360 on a journey to the stars

The USA's dominance requires a domestic lithium supply chain. Chariot stands to benefit

From the Floor question: "What is the focus of AL8 and how is management going to attract shareholders to the registry?" | Alderan Resources

From the Floor question: "Could gold be manufactured in a lab like diamonds?"

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News