The simplest way and the valuations come out so close is like this
Oil price: $70net Gas Price $3.75net
well tax+Ryls
Well name boepd boeyr rev pa well Rev -40% AUT's Y
Morgan 1000 12000 $840000 0 $504000 $110,080
Rancho
etc
etc
etc
20th well
Total $23,700,000
PE 10, 10 * $23,700,000 = mcap $237,000,000
But that gives no value to future wells,
I like to then add in 10% of next few years wells , 30 wells, predominantly on Longhorn with $4m income per well to AUT * 10% value = 30*400K = 12M
2012 50 wells = 50* 300K = 15M
2013 15M
2014 15M
Whats clear now though is the market is re-rating AUT and applying a lot less risk to the future wells. I find this a lot easier then using RR. And just as acurate in this case, as it has 100% reinvestment.
- Forums
- ASX - By Stock
- FFM
- Ann: Investor Presentation Material
Ann: Investor Presentation Material , page-108
-
-
- There are more pages in this discussion • 4 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 FFM (ASX) to my watchlist
(20min delay)
|
|||||
Last
81.5¢ |
Change
-0.015(1.81%) |
Mkt cap ! $386.9M |
Open | High | Low | Value | Volume |
82.0¢ | 82.5¢ | 79.5¢ | $706.9K | 876.1K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
11 | 17268 | 81.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
81.5¢ | 24549 | 7 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
5 | 9058 | 0.805 |
7 | 58926 | 0.800 |
7 | 68660 | 0.795 |
8 | 73027 | 0.790 |
7 | 28375 | 0.785 |
Price($) | Vol. | No. |
---|---|---|
0.810 | 35493 | 10 |
0.815 | 43185 | 9 |
0.820 | 42180 | 6 |
0.825 | 27940 | 6 |
0.830 | 84800 | 7 |
Last trade - 15.54pm 15/07/2024 (20 minute delay) ? |
Featured News
FFM (ASX) Chart |
The Watchlist
RCE
RECCE PHARMACEUTICALS LTD
James Graham / Dr Alan Dunton, MD & CEO / Non-Executive Director
James Graham / Dr Alan Dunton
MD & CEO / Non-Executive Director
SPONSORED BY The Market Online