CVN

3.03%

16.0¢ carnarvon energy limited

Fundamental Value, page-78

First 78 Last

vladisimo

1,338 Posts.

218

09/09/18

19:03

Post #: 35484105

Originally posted by Sojourner ↑

Hi everyone,

Here's my back of the envelope calculations and assumptions for the Buffalo Oil project and Dorado Oil discovery.

The Buffalo development costs are based on the info provided by CVN in their presentation ($150m cap ex, $100m P.A x 4yrs op ex).

Some other assumptions (mainly with Dorado) are just a ball park guess based on my limited knowledge, but I would be interested in what others have come up with and the figures they have used.

Everything is in USD except the value per CVN share price which I've converted to AUD.

This is obviously very back of the envelope figures, DYOR.

Column 1 Column 2 Column 3 Column 4

1 Dorado Oil

2 Low case (1c) Mid case (2c) High case (3c)

3 Recoverable oil 82,000,000 171,000,000 320,000,000

4 Revenue $65/b $5,330,000,000 $11,115,000,000 $20,800,000,000

5 Cap ex -$500,000,000 -$500,000,000 -$500,000,000

6 Op ex $20/b -$1,640,000,000 -$3,420,000,000 -$6,400,000,000

7 Gross profit $3,190,000,000 $7,195,000,000 $13,900,000,000

8 Tax - 40% -$1,276,000,000 -$2,878,000,000 -$5,560,000,000

9 NPAT $1,914,000,000 $4,317,000,000 $8,340,000,000

10 CVN share (20%) $382,800,000 $863,400,000 $1,668,000,000

11 $ per CVN share in AUD $0.449 $1.012 $1.955

12

13

14 Buffalo Oil

15 Low case (1c) Mid case (2c) High case (3c)

16 Recoverable oil 15,300,000 31,100,000 47,800,000

17 Revenue $994,500,000 $2,021,500,000 $3,107,000,000

18 Cap ex -$150,000,000 -$150,000,000 -$150,000,000

19 Op ex -$400,000,000 -$400,000,000 -$400,000,000

20 Gross profit $444,500,000 $1,471,500,000 $2,557,000,000

21 Tax - 40% -$177,800,000 -$588,600,000 -$1,022,800,000

22 NPAT $266,700,000 $882,900,000 $1,534,200,000

23 $ per CVN share in AUD $0.31 $1.03 $1.80

24

25 Assumptions

26 Shares on issue 1,200,000,000

27 Oil price $65.00

28 Dorado production costs $20.00

29 1 AUD = $1.4065 USD $1.407

Expand

Your capex and opex figures across the three scenarios are the same? Impossible! More oil takes longer to extract or more infrastructure. If you’re going to do an exercise, make it a useful one.

CVN Price at posting: 35.0¢ Sentiment: Buy Disclosure: Held

2 Upvote

0 Great analysis

Top Stories

HBF to throw 10% vote behind NDC BidCo's buyout of Pacific Smiles Group

Biden's exit bakes in a Kamala Harris ballot while markets expect Trump to win. How could equities fare this week?

29M

High-grade copper results provide some relief to 29Metals after earlier mine shutdown

PH2

Pure Hydrogen inks MOU for 5 hydrogen buses in Saigon – days after Twiggy's FFI reeled back in

I88

Large fault structure and uranium anomalies picked up by Infini at Newfoundland play

There are more pages in this discussion • 204 more messages in this thread...

First 78 Last

Add CVN (ASX) to my watchlist

(20min delay)
Last 16.0¢		Change -0.005(3.03%)		Mkt cap ! $286.2M

Open	High	Low	Value	Volume
16.5¢	16.8¢	15.8¢	$1.111M	6.869M

Buyers (Bids)

No.	Vol.	Price($)
12	2236897	15.5¢

Sellers (Offers)

Price($)	Vol.	No.
16.5¢	1554760	6

View Market Depth

No.	Vol.	Price($)
11	2219920	0.155
16	1089094	0.150
6	491088	0.145
3	395100	0.140
3	57001	0.135

Price($)	Vol.	No.
0.165	1554760	6
0.170	410087	9
0.175	536889	9
0.180	1366600	12
0.185	2081021	14

Last trade - 16.10pm 22/07/2024 (20 minute delay)

CVN (ASX) Chart

Fundamental Value, page-78

HBF to throw 10% vote behind NDC BidCo's buyout of Pacific Smiles Group

Biden's exit bakes in a Kamala Harris ballot while markets expect Trump to win. How could equities fare this week?

High-grade copper results provide some relief to 29Metals after earlier mine shutdown

Pure Hydrogen inks MOU for 5 hydrogen buses in Saigon – days after Twiggy's FFI reeled back in

Large fault structure and uranium anomalies picked up by Infini at Newfoundland play

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

	Column 1	Column 2	Column 3	Column 4
1	Dorado Oil
2		Low case (1c)	Mid case (2c)	High case (3c)
3	Recoverable oil	82,000,000	171,000,000	320,000,000
4	Revenue $65/b	$5,330,000,000	$11,115,000,000	$20,800,000,000
5	Cap ex	-$500,000,000	-$500,000,000	-$500,000,000
6	Op ex $20/b	-$1,640,000,000	-$3,420,000,000	-$6,400,000,000
7	Gross profit	$3,190,000,000	$7,195,000,000	$13,900,000,000
8	Tax - 40%	-$1,276,000,000	-$2,878,000,000	-$5,560,000,000
9	NPAT	$1,914,000,000	$4,317,000,000	$8,340,000,000
10	CVN share (20%)	$382,800,000	$863,400,000	$1,668,000,000
11	$ per CVN share in AUD	$0.449	$1.012	$1.955
12
13
14	Buffalo Oil
15		Low case (1c)	Mid case (2c)	High case (3c)
16	Recoverable oil	15,300,000	31,100,000	47,800,000
17	Revenue	$994,500,000	$2,021,500,000	$3,107,000,000
18	Cap ex	-$150,000,000	-$150,000,000	-$150,000,000
19	Op ex	-$400,000,000	-$400,000,000	-$400,000,000
20	Gross profit	$444,500,000	$1,471,500,000	$2,557,000,000
21	Tax - 40%	-$177,800,000	-$588,600,000	-$1,022,800,000
22	NPAT	$266,700,000	$882,900,000	$1,534,200,000
23	$ per CVN share in AUD	$0.31	$1.03	$1.80
24
25	Assumptions
26	Shares on issue	1,200,000,000
27	Oil price	$65.00
28	Dorado production costs	$20.00
29	1 AUD = $1.4065 USD	$1.407

Fundamental Value, page-78

Top Stories

HBF to throw 10% vote behind NDC BidCo's buyout of Pacific Smiles Group

Biden's exit bakes in a Kamala Harris ballot while markets expect Trump to win. How could equities fare this week?

High-grade copper results provide some relief to 29Metals after earlier mine shutdown

Pure Hydrogen inks MOU for 5 hydrogen buses in Saigon – days after Twiggy's FFI reeled back in

Large fault structure and uranium anomalies picked up by Infini at Newfoundland play

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News