CVN

3.23%

16.0¢ carnarvon energy limited

What is not factored in here is the cost of capex. Whether it is...

First 96 Last

dangar

5,056 Posts.

299

10/09/18

13:33

Post #: 35496875

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

What is not factored in here is the cost of capex. Whether it is interest dollars or scrip dilution, it is still a cost. On top of that there is all the usual 'admin' cost burn over the years till first oil.

CVN Price at posting: 34.0¢ Sentiment: None Disclosure: Not Held

Upvote

0 Great analysis

Top Stories

LML

Lincoln touts its flagship project as key to state government's Green Iron and Steel future

COD

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

ACW

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

Week 39 Wrap: What HotCopper’s watching; China’s new stimmy moves boost metals; Oz CPI drop

DEG

HotCopper users muse on De Grey's denial of Agnico Eagle takeover bid – but who are Agnico?

There are more pages in this discussion • 186 more messages in this thread...

First 96 Last

Add CVN (ASX) to my watchlist

(20min delay)
Last 16.0¢		Change 0.005(3.23%)		Mkt cap ! $286.2M

Open	High	Low	Value	Volume
16.0¢	16.0¢	15.8¢	$136.6K	855.4K

Buyers (Bids)

No.	Vol.	Price($)
6	166365	15.5¢

Sellers (Offers)

Price($)	Vol.	No.
16.0¢	184462	4

View Market Depth

No.	Vol.	Price($)
4	106688	0.155
11	1673891	0.150
20	477375	0.145
14	571795	0.140
3	487000	0.135

Price($)	Vol.	No.
0.160	159462	3
0.165	335710	6
0.170	534952	11
0.175	569536	8
0.180	602975	9

Last trade - 16.10pm 27/09/2024 (20 minute delay)

CVN (ASX) Chart

What is not factored in here is the cost of capex. Whether it is...

Lincoln touts its flagship project as key to state government's Green Iron and Steel future

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

Week 39 Wrap: What HotCopper’s watching; China’s new stimmy moves boost metals; Oz CPI drop

HotCopper users muse on De Grey's denial of Agnico Eagle takeover bid – but who are Agnico?

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

What is not factored in here is the cost of capex. Whether it is...

Top Stories

Lincoln touts its flagship project as key to state government's Green Iron and Steel future

Coda Minerals (ASX:COD) enters rights issue to further exploration in South Australia

Actinogen Medical ramps up Alzheimer’s treatment trials, targeting fast-track global approvals

Week 39 Wrap: What HotCopper’s watching; China’s new stimmy moves boost metals; Oz CPI drop

HotCopper users muse on De Grey's denial of Agnico Eagle takeover bid – but who are Agnico?

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News