First of all I'd like to say that I'm truly enjoying reading all the posts on FAR. There is a lot of positive feedback around the company and they deserve every bit of it. Cracking the play or 2 plays with the first 2 wells in a frontier basin is quite an achievement. Being able to do so they have substantially derisked the remaining prospectivity making me feel comfortable about the continuing success in the basin.
However, like many of you I have been wondering why the share price is still around $.07 and what is the likelihood of a 1 in front of the .07. So I did a back of the envelope calculation using NPVs posted in FARs presentation an assuming the SNE 2C of 330 mmbls (I'm well prepared for someone telling me its all crap). Now, all things being equal FAR's present market cap of $262 would be based on an NPV of ~3.7 or an oil price of ~$45 (assuming everything else in their portfolio has no value)
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 0 2C (mmbls) $US NPV /bbl Total Value ($US m) FAR equity FAR value ($US m) $US / AU fx FAR value ($AUD m) 1 330 3.7 2475 0.15 183 0.7 262
If this calculation is applicable I'd say the market is assigning FAR a fair value right now. What about the upside in volume coming in and an improving oil price of $55 for 2016?
Column 1 Column 2 0 Oil $US/bbl $US NPV /bbl 1 90 15.5 2 80 12.75 3 70 10 4 60 7.5 5 50 5 6 40 2.5 7 30
Here I doubled the 2C which increases FAR's value by 240%.
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 0 2C (mmbls) $US NPV /bbl Total Value ($US m) FAR equity FAR value ($US m) $AU / US fx FAR value ($AUD m) 1 660 6.25 4125 0.15 618.75 1.43 884.8125
And what about that 1 in front of the .07 or an increase of 1400% assuming an oil price of $80 in 2020? For that to happen the JV needs to find a 2P of ~1400mmbbls.
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 0 2C (mmbls) $US NPV /bbl Total Value ($US m) FAR equity FAR value ($US m) $AU / US fx FAR value ($AUD m) 1 1400 12.75 17850 0.15 2677.5 1.43 3828.825
This doesnt seem unlikely and quite frankly they could be halfway there if the upside of SNE and Bellatrix comes in. Still, a long way to go but right now I wouldn't wanted to be a exploring anywhere else.
Please be aware that these calculations are only rough estimates and it is not my expertise but it would be great to hear your thoughts.
- Forums
- ASX - By Stock
- FAR
- Fair value?
Fair value?
-
- There are more pages in this discussion • 41 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
(20min delay)
|
|||||
Last
50.0¢ |
Change
0.000(0.00%) |
Mkt cap ! $46.20M |
Open | High | Low | Value | Volume |
50.0¢ | 50.0¢ | 50.0¢ | $2.305K | 4.609K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 17688 | 50.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
50.5¢ | 88712 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 17688 | 0.500 |
1 | 89162 | 0.495 |
2 | 114025 | 0.490 |
3 | 114597 | 0.485 |
4 | 260000 | 0.480 |
Price($) | Vol. | No. |
---|---|---|
0.505 | 88712 | 1 |
0.510 | 100000 | 1 |
0.515 | 120000 | 2 |
0.520 | 149917 | 3 |
0.525 | 118000 | 2 |
Last trade - 16.10pm 16/08/2024 (20 minute delay) ? |
Featured News
FAR (ASX) Chart |