It's pointless because of the phased approach but u can do a ballprk estimate for the first 3-5 yrs Rolla.
They'll break-even in just a tad over 3 yrs using the figures provided this morning.
Yr 0: Net outlay to first oil is USD -492m,
Yr1,2,3: FCF of USD180mil each year.
Discount those 3 by 10%, ie yr 1: 180/1.1, yr-2: 180/1.21, Yr-3: 180/1.331 (ie 10% disc rate)
Add the 4 values. NPV10 is -64.3mil USD.
This is for USD65/bbl, so first qtr of the Year 4 is when they break even,
Or
if u want to use USD574mil capital outlay, then break even in early Yr-5 assuming 100k BOPD flow for that duration & POO of 65/bbl & other variables mentioned at forex of 69c.
Brk-even is much quicker if POO runs to 75/bbl & they can generate any saving on Capital for which one does a tornado curve (ie sensitivity analysis). IMO, the company should have provided a production profile curve & revenue profile curves alongwith USD 540 mil for Ph1-2 combined.
P.S. - that 30% u mentioned is what one calls as CoD risk factor (i.e: 100-30 = 70% CoD which becomes 100% as they complete the project).
- Forums
- ASX - By Stock
- FAR
- Ann: Equity raising to finance Sangomar Phase 1 Presentation
Ann: Equity raising to finance Sangomar Phase 1 Presentation, page-123
-
- There are more pages in this discussion • 168 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 FAR (ASX) to my watchlist
|
|||||
Last
48.5¢ |
Change
-0.010(2.02%) |
Mkt cap ! $45.28M |
Open | High | Low | Value | Volume |
49.0¢ | 49.8¢ | 48.5¢ | $170.0K | 347.3K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 83716 | 48.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
49.0¢ | 25472 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 83716 | 0.485 |
2 | 110000 | 0.480 |
1 | 100000 | 0.475 |
1 | 100000 | 0.470 |
1 | 50000 | 0.425 |
Price($) | Vol. | No. |
---|---|---|
0.490 | 25472 | 2 |
0.510 | 222895 | 5 |
0.515 | 103300 | 2 |
0.520 | 421965 | 4 |
0.525 | 100000 | 1 |
Last trade - 16.10pm 09/09/2024 (20 minute delay) ? |
Featured News
FAR (ASX) Chart |