COE 4.55% 23.0¢ cooper energy limited

Value - what value?

  1. 10,867 Posts.
    lightbulb Created with Sketch. 3602
    So I thought I'd pen a story fairy tale ... this is NOT my view of the value of COE though.

    What if COE stopped all further exploration and drilling of new wells and just produced what they currently from just Sole and C-H. Additionally they sell everything else unrelated and are Net Debt = $0

    Here is the simplest DCF I can come up ... using 5 years of production at ASP of $9/GJ, EBITDA margin of 50, and a terminal value based on 2-4X Rev ..(US E&P avg is 2.97).

    Here is that model and what the market may be missing. The "undervaluation" is clearly the market not believing that COE delivers on the volume and/or ASP (GSAs).

    Keep in mind this is just the PV of the FV of what COE receives from operating its present gas assets.



    https://hotcopper.com.au/data/attachments/2880/2880266-3c3b5edb6287f37564b1852211d0f5d7.jpg


 
watchlist Created with Sketch. Add COE (ASX) to my watchlist
(20min delay)
Last
23.0¢
Change
0.010(4.55%)
Mkt cap ! $607.2M
Open High Low Value Volume
22.5¢ 23.0¢ 22.0¢ $1.016M 4.474M

Buyers (Bids)

No. Vol. Price($)
2 110000 22.5¢
 

Sellers (Offers)

Price($) Vol. No.
23.0¢ 15485 1
View Market Depth
Last trade - 16.10pm 25/06/2024 (20 minute delay) ?
COE (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.