Yes hard to get the exact value on CE1 BOE ...why I like to do conservative ones overall .. in CE1 case 20MBoe 2P - say 60% Oil ...as Nat Gas in western Canada is break even for Ce1 I'd put no value on that 40% .. so 60% 20Boe= 12Mmbbls being the likely liquids as we know some sells for more and some less than WCS that last I worked out close to A$100bbl ... so A$1.2Bill gross - 90% discount rate = A$120mill aka around 18c-19c ps ..
So IMHO CE1 at present a BUY ...and for me I'll happily take 15c at present in T/O conditions
(20min delay)