Extremely Rough Value Calculation, page-5

First 5 Last

Share
Profile

Follow
zakzoe

507 Posts.

67

26/06/20

21:04

Post #: 45482040
Share

Originally posted by PhillW: ↑

There is always a buyer and those that think otherwise are delusional. It always comes down to price!

WPL purchased COP's assets when oil was trading at similar prices and payed US $14M per percentage point when including additional costs. That values FAR at 15 x US $14M = US $210M. WPL has spent a considerable amount of money since the purchase so lets say US $100M or an additional US $3 per percentage point. So that makes US $17M per percentage point as fair value.

WPL are naive if they believe market forces and the fairies will deliver FAR's assets to them for zip. The CEO of WPL did not get to his current position by believing in fairies. To do nothing risks another entity obtaining FAR's 15% and depending on that entity also gives them potential access to CNE's 20%. I dare say if CNE coughed up 21% WPL would risk losing the operatorship so again WPL needs to eliminate risk.

FAR are desperate and the market knows this but no one turns their back on a good deal. What is a good deal? Good question! Noting that WPL's carrying value would be around US $17M per percentage point and that was a bargain back in 2016 then you would have to think anything 30% or higher discount to WPL's costs would be of interest to someone wanting access to oil. 30% discount to WPL's carrying value of Sangomar is US $10M per percentage point valuing FAR's holding at US $150M (AUD $210M). A 50% discount values FAR at US $127M (AUD $178M).

My first thought is the Chinese with their bullying tactics with regards to trade and stealing sovereign interests in the Sth China Sea, cyber crime and Covid-19 debacle are alienating themselves from a good proportion of the western and Nth Asia world. China's main problem is lack of resources and one of these is oil, hence their aggression in the Sth China Sea where an estimated 3.8T (trillion) boe are estimated. Finding, developing and pumping said oil will take many years. In the mean time China needs oil. FAR may be in the right place at the right time.

WPL can sit on its hands and wait for FAR to default but here's the catch! WPL would only be entitled to 6.17% of the FAR equity. CNE 7.05% and the remainder goes to Petrosen. I have already stated that WPL needs a minimum of 8% to ensure that they cannot be vetoed by the other partners when voting. Something I guarantee that they are aware of.

So using a 50% discount to WPL's carrying value and adding cash of AUD $100M would value FAR at 2.7c. If using a 30% discount then that increases FAR's value to 3.1c.

I don't think WPL can go out and buy FAR's 15% without triggering a PE event. My prediction! WPL will make a move on FAR and put it out of its misery. Expect a takeover bid starting in the mid to high 2c range especially if there are whispers of a cashed up entity doing due diligence.

Expand

Great post PhilW. Thought out and informative.
I agree that they will probably try and take us out but I sure am hoping for more than than 2 to 3 cents. What are your thoughts on a possible final take over price? I don't really have an educated opinion but was hoping for 3 to 4 cents.

Sad times (wife not talking to me at present)

FAR Price at posting: 1.1¢ Sentiment: Buy Disclosure: Held
11 Upvote

2 Great analysis

Reply

Top Stories

ENR

Encounter's Aileron recon success 'illustrates how much more still to be found'

Listen: HotCopper Wire Podcast 015 – Yeah, we're thinking the IPO market is back

Tuesday's HotCopper trends: Paradigm funding, Nanoveu drone gains | July 1

AII

Almonty Industries shares EXPLODE! Rheinmetall, Renk, and Hensoldt left in the shadows!

TRS

Don't cry that it's over: The Reject Shop shares to disappear on Wednesday

There are more pages in this discussion • 217 more messages in this thread...

First 5 Last

Add to My Watchlist

What is My Watchlist?

A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.

(20min delay)
Last 36.0¢		Change -0.010(2.70%)		Mkt cap ! $33.26M

Open	High	Low	Value	Volume
36.0¢	36.0¢	36.0¢	$224	623

Buyers (Bids)

No.	Vol.	Price($)
1	7000	36.0¢

Sellers (Offers)

Price($)	Vol.	No.
38.0¢	6001	1

View Market Depth

No.	Vol.	Price($)
1	32014	0.355
2	124500	0.350
2	92681	0.340
2	17000	0.330
1	50000	0.320

Price($)	Vol.	No.
0.380	6001	1
0.385	4502	2
0.390	2691	2
0.400	8600	1
0.410	33333	1

Last trade - 15.51pm 01/07/2025 (20 minute delay)

FAR (ASX) Chart

Extremely Rough Value Calculation, page-5

Encounter's Aileron recon success 'illustrates how much more still to be found'

Listen: HotCopper Wire Podcast 015 – Yeah, we're thinking the IPO market is back

Tuesday's HotCopper trends: Paradigm funding, Nanoveu drone gains | July 1

Almonty Industries shares EXPLODE! Rheinmetall, Renk, and Hensoldt left in the shadows!

Don't cry that it's over: The Reject Shop shares to disappear on Wednesday

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Extremely Rough Value Calculation, page-5

Top Stories

Encounter's Aileron recon success 'illustrates how much more still to be found'

Listen: HotCopper Wire Podcast 015 – Yeah, we're thinking the IPO market is back

Tuesday's HotCopper trends: Paradigm funding, Nanoveu drone gains | July 1

Almonty Industries shares EXPLODE! Rheinmetall, Renk, and Hensoldt left in the shadows!

Don't cry that it's over: The Reject Shop shares to disappear on Wednesday

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News