Full company Risked valuation $1.06 - Corporate Connect, page-5

Empire Energy Group Ltd (EEG)
The Carpentaria Project – incremental value accretion in the
Beetaloo Basin through process management.
We initiate coverage on Empire Energy Ltd with a Buy recommendation
and a target valuation of $1.06/share – over 7x the current share price of
$0.13/share.

Empire Energy provides exposure to the development of the world class
unconventional gas resource located in the Beetaloo Sub basin in
Australia’s Northern Territory. The company’s recent work program on the
Carpentaria Project (EP187) in the East Beetaloo has produced
commercial flow rates from their initial horizontal wells drilled into the
Velkerri B shales as well as successfully driving down unit drilling and
completion costs – a crucial metric in the unconventional shale gas
industry.

Carpentaria Project – 25 TJ/day Pilot Plant
The Carpentaria Project in the East Beetaloo Basin has now seen the
completion of four wells – two vertical and two horizontal - with commercial flow
rates being achieved in both lateral wells. The project is now in in the Front End
Engineering & Design (FEED) phase with a Final Investment Decision due by
the end of Q1 CY2024. Development of the 25 TJ/day plant would begin in 2024
with first gas delivered to market by 2025.

Empire has swiftly grown the 2C Contingent Resource at Carpentaria to
1.5TCF/1,700 PJ and has the potential to feed directly into an LNG project. We
see conversion of the 2C Resource into a 2P Resource as being highly probable
within the next 6 months – an event that is likely to trigger a significant uplift in
valuation.

Empire Energy is in a position to see significant uplift in valuation driven by the development of the Carpentaria Project in EP 187,
located in the Northern Territory’s Beetaloo Basin. We believe the company is significantly undervalued given the status of their
flagship Carpentaria Project, the size of their Contingent Resource and the potential for international interest in the supply of LNG
into Asian markets.

Carpentaria 25TJ/day Pilot Plant: a $120-140million revenue pa project.

The Carpentaria Project is progressing in line with company expectations. Four wells have now been completed in the Carpentaria
Project with all wells intersecting the Velkerri B Shale. Results have shown conclusively consistent reservoir quality across the
Velkerri B shales and the broader stacked play. Corporate Connect believes the consistency and continuity of the stacked play is
conducive to an Unconventional shale gas development like those seen in the USA with the stacked shale play having significant
similarities to the productive zones of the Marcellus Basin.

Commercial flow rates have been achieved in the earliest stages of well development. IP30 flow rates have been in excess of the
3000mcf/day which is considered a likely minimum rate needed for commercial development in the ’Shallower Beetaloo”. Further
studies on the two horizontal wells (Carpentaria 2H & 3H) have shown that improved flow rates can be achieved through “soaking”.
Corporate Connect believes that flow rates will continue to improve as the knowledge base on the Velkerri B’s production
characteristics increases. This will follow into the strong potential for increased gas recovery over the average well life.
Front End Engineering and Design (FEED) activity is currently being undertaken to estimate capex and opex requirements for a
25TJ/day Pilot Plant development at the Carpentaria Project. Final Investment Decision (FID) for the Carpentaria 25TJ/day Pilot
Plant is expected by the end of 2023.

Our analysis indicates that the Pilot Plant could generate $120-140million in revenue (p.16) at a $12.50/GJ gas price with early
operating margins in excess of $40-45million pa. Given this analysis, we believe FID approval is likely within the next few months,
in which case development drilling and construction of the Pilot Plant would begin in 2024 with “first gas” going to market in 2025
(subject to requisite regulatory approvals).
1.5TCF 2C Resource – Conversion to Reserves.

For investors it is important to recognise that the development of the Pilot Plant would trigger the conversion of 2C Contingent
Resources in EP187 to 2P reserves which, in turn, would likely drive a significant uplift in valuation (see “Resource to Reserves –
Mind the Gap!, p.21).

Empire has adopted a “low overheads” strategy to developing the Carpentaria Project through the use of external consultants for
much of their Well engineering and Well Completion work. This has enabled the company to progress to this stage with minimal
calls for capital. Financially the company is in a sound position to progress to FID with a Macquarie Debt Facility in place, $29million
in cash on hand and the potential for the sale of non-core US assets. The requirement to fill a funding gap by raising equity is
minimal.

Markets need Beetaloo gas.
Macro conditions for the Unconventional players in the Beetaloo Basin are also aligning. With a deficit in NT gas supply that is
continuing to deteriorate, gas from the Beetaloo Basin is desperately needed to support the needs of NT’s Power & Water
Corporation as supply from ENI’s Blacktip continues to decline. Our recent conversations with NT gas buyers would suggest that
there are a very strong price incentives for the delivery of Beetaloo gas into the NT market. In addition, the much vaunted gas
supply deficit on the East Coast of Australia continues to draw closer.

The US Industry can’t be ignored any longer.
Finally Australian investors cannot continue to ignore what is happening globally. Exxon’s recent acquisition of Pioneer Natural
Resources shows that the world’s largest energy companies see Unconventional gas as a necessary part of their resource portfolio.
As they search globally, the Beetaloo’s acreage will seem very cheap – especially given its proximity to Asian LNG markets.