STX 2.56% 20.0¢ strike energy limited

Ann: 3Q FY24 Quarterly Report & Appendix 5B, page-238

  1. 618
    3,200 Posts.
    lightbulb Created with Sketch. 2121
    I did some further updates today to my model, so thought I'd share it...

    https://hotcopper.com.au/data/attachments/6127/6127591-db6a8270b76b5f4baad6dc0dab2fa3cc.jpg

    Given OH hasn't been successfully appraised yet, I have removed it as a potential future cashflow and added it as a prospect on a risked NAV basis. If it is successfully appraised and developed, it will add about 11cps to the valuation based on 50TJ/d production rate.

    By adding the cashflow from SE standalone development back in, it has added 11cps to the valuation.

    I've also replaced average spot price with average realiseable gas price. This drops to 6/GJ in 2027 when the CSBP contract kicks in and bring the overall average price down.

    I've also reduced the COS risking for Arrino, Kadathinni and Booth down to 10% to be conservative, but kept ED and W7 at 50% given they are appraisal wells even if they are exploring new compartments within those fields.

    Based on all that, we are at 40cps fair value.

    Disclosure: I own a few STX shares. I am human and is prone to making human errors. This model contains forecasts which may or may not eventuate. This is for information sharing purpose only and not financial advice. Do your own research. Consult your financial planner if in doubt

    618
 
watchlist Created with Sketch. Add STX (ASX) to my watchlist
(20min delay)
Last
20.0¢
Change
0.005(2.56%)
Mkt cap ! $572.1M
Open High Low Value Volume
19.5¢ 20.0¢ 19.0¢ $1.339M 6.792M

Buyers (Bids)

No. Vol. Price($)
23 674181 19.5¢
 

Sellers (Offers)

Price($) Vol. No.
20.0¢ 741329 6
View Market Depth
Last trade - 16.10pm 26/07/2024 (20 minute delay) ?
STX (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.