Column 1 Column 2 Column 3 Column 4 0 Column 1 Column 2 Column 3 Column 4 1 Dorado Oil 2 Low case (1c) Mid case (2c) High case (3c) 3 Recoverable oil 82,000,000 171,000,000 320,000,000 4 Revenue $75/b $6,150,000,000 $12,825,000,000 $24,000,000,000 5 Cap ex -$500,000,000 -$500,000,000 -$500,000,000 6 Op ex $20/b -$1,640,000,000 -$3,420,000,000 -$6,400,000,000 7 Gross profit $4,010,000,000 $8,905,000,000 $17,100,000,000 8 Tax - 40% $1,604,000,000 $3,562,000,000 $6,840,000,000 9 NPAT $2,406,000,000 $5,343,000,000 $10,260,000,000 10 CVN share (20%) $481,200,000 $1,068,600,000 $2,052,000,000 11 $ per CVN share in AUD $0.62 $1.37 $2.62 12 13 14 Buffalo Oil 15 Low case (1c) Mid case (2c) High case (3c) 16 Recoverable oil 15,300,000 31,100,000 47,800,000 17 Revenue $1,147,500,000 $2,332,500,000 $3,585,000,000 18 Cap ex -$150,000,000 -$150,000,000 -$150,000,000 19 Op ex -$306,000,000 -$622,000,000 -$956,000,000 20 Gross profit $691,500,000 $1,560,500,000 $2,479,000,000 21 Tax - 40% $276,600,000 $624,200,000 $991,600,000 22 NPAT $414,900,000 $936,300,000 $1,487,400,000 23 $ per CVN share in AUD $0.53 $1.20 $1.90 24 25 Assumptions 26 Shares on issue 1,100,000,000 27 Oil price $75.00 28 Dorado production costs $20.00 29 1 AUD = $1.4065 USD $1.41
Updated your spreadsheet, believe I got it right.
All figures in US dollars until $ per CVN share in AUD.
Massively undervalued.
- Forums
- ASX - By Stock
- CVN
- Fundamental Value
Fundamental Value, page-98
-
-
- There are more pages in this discussion • 184 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add CVN (ASX) to my watchlist
(20min delay)
|
|||||
Last
16.5¢ |
Change
-0.005(2.94%) |
Mkt cap ! $295.1M |
Open | High | Low | Value | Volume |
16.5¢ | 16.5¢ | 16.0¢ | $200.6K | 1.232M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 145000 | 16.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
17.0¢ | 1260877 | 11 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 35000 | 0.160 |
20 | 1148562 | 0.155 |
22 | 1545893 | 0.150 |
6 | 663888 | 0.145 |
4 | 437206 | 0.140 |
Price($) | Vol. | No. |
---|---|---|
0.170 | 1231261 | 10 |
0.175 | 545485 | 9 |
0.180 | 632725 | 12 |
0.185 | 1159229 | 12 |
0.190 | 1316848 | 11 |
Last trade - 16.10pm 02/08/2024 (20 minute delay) ? |
Featured News
CVN (ASX) Chart |