Whilst we're in fantasy land, I reckon if they hit expectations on all of their projects and fully develop (of course this would take capital raising, share dilutions etc etc). But slip into fantasy land for a bit...
SD is a massive potential of 44 mmbl oil and 175 BCF of gas (& gas prices from Tunisia are about the same as WA i.e $8/GJ) so this alone is revenue of $5.2b fully developed (VIL 10% - 33cps revenue)
FP numbers are still rubbery. Their last annc stated 20BCF of gas (which is about $84m) so they seem to have downgraded their numbers (VIL 72% is approx 4cps). This doesn't include oil. In June 2010 the base case for FP was 24.2 BCF and 7.4mmbl oil so I'll use that: Rev $730m, VIL's share @ 72%) = $530m - 35cps revenue
Bullseye 5mmbl oil 5 BCF of gas, total Revenue $450m. VIL 10%, another 3cps.
Bowtie 1.7mmbl oil, 50BCF gas, total rev $350m. VIL 18%, another 4cps
Bongo 0.15mmbl oil, 45 BCF gas, rev $200m. VIL 9.28%, approx 1.2cps, however this is the most advanced project and there may be a reserves upgrade dependant on recent appraisel drill - but its alot smaller than the other projects so its no surpise thats its having very little affect on the SP.
Silverwood - written off
So Summary to get a rough valuation:
Revenue
SD 33cps
FP 35 cps
BE 3 cps
BT 4 cps
BO 1 cps
Total: 76cps
Take 30% for cost of production (all depends on cost sharing scenarios): 53 cps
add cost of future capital, NPV cashflow's etc ??
Then add risk factor (90%?)...
market values it at 1c... so can only be upside (and IMHO upside is multiples of today)
GLA
Maddoc
- Forums
- ASX - By Stock
- VIL
- miki29/ agm
miki29/ agm, page-6
-
- There are more pages in this discussion • 3 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 VIL (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
LPM
LITHIUM PLUS MINERALS LTD.
Simon Kidston, Non--Executive Director
Simon Kidston
Non--Executive Director
SPONSORED BY The Market Online