Yellow highlights the changes I made...
Average realisable gas sale price (exc SE) was 6.50 comprising of expected 37TJ/d from Walyering at 7.50 and 40TJ/d from WE at 5.50. I have now updated this to 7.50 on the assumption that CSBP contract will be 7.50.
Not entirely sure why I had plugged 80TJ/d production for WE when it should be 87.
Both of these changes have added 5cps to the overall valuation, bringing it to 47cps - comprising of 34cps for DCF valuation while risked NAV for exploration remains at 14cps.
618
(20min delay)