CVN

3.23%

16.0¢ carnarvon energy limited

very interesting. thanks. BTW what is the magic number with...

First 23 Last

Share
Profile

Follow
Rossco42

483 Posts.

73

27/10/22

16:38

Post #: 64436863
Share

Originally posted by Retired123: ↑

"Retired, plug that into your spread sheet and see what you think somebody could afford to pay and still get a reasonable rate of return."

Haven't looked at the spreadsheet for a while and trying to update variables that are pretty rubbery. Have increased CAPEX from STO estimate of US$1.715bn to US$2.0bn. Not sure this is enough as it only represents a 10% increase and high CAPEX was the FID issue. Using US$60 pb revenue and 50% PRRT and royalty however I admit I know little about this but believe 50% is conservative. Using 0.7000 FX conversion.

Based on these variable net cash flow to CVN just for Dorado oil is around US$0.30c per share or AU$0.41. No income tax or NPV calculations done.

Again I believe the variables used (POO, PRRT and royalty) are conservative so there is likely some upside. Also number of shares has increased from 1.5bn to 1.8b and AU$100m cash ignored (say 5c per share). Can update for different variables but CAPEX is the wildcard. I can now understand CAPEX has affected FID as I recall my last calculation had net cash flow of around AU$0.60 but other variables also used.

Of course this excludes Pavo, gas and blue sky exploration values. Value of gas is now more relevant and Dorado, Roc and PS have a lot. Blue sky potential is enormous now that strike rates are good. Bedout could be a real gold mine but buckets of cash required to unlock any value. Hope this helps. Not sure offer of $1.00 per share is reasonable given the current uncertainty. As a SH I would not be interested in selling much below 50c. And a low FX rate may encourage USD company to look more closely.

Spreadsheet is a real back of the envelope analysis but I've tried to be conservative.

Expand

very interesting. thanks. BTW what is the magic number with current $90 poo?

CVN Price at posting: 15.0¢ Sentiment: Buy Disclosure: Held
3 Upvote

1 Great analysis

Reply

Top Stories

COD

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

STK

5.6g/t gold intercept at Serbia's Rogozna supports Strickland's hopes for high-grade core

ACW

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

The winners & losers on market if negative gearing were gone

The market's shrugged at China's stimulus measures all year. Why is this one different?

NAM

ACCC seeks Olam divestments before it can buy Namoi Cotton

KAL

KalGold rolls out detailed aeromagnetic survey across Pinjin project

ESR

Estrella first foreign entity to win tenements in Timor-Leste under new laws ahead of 2025 tenders

DEG

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

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

There are more pages in this discussion • 20 more messages in this thread...

First 23 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

very interesting. thanks. BTW what is the magic number with...

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

5.6g/t gold intercept at Serbia's Rogozna supports Strickland's hopes for high-grade core

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

The winners & losers on market if negative gearing were gone

The market's shrugged at China's stimulus measures all year. Why is this one different?

ACCC seeks Olam divestments before it can buy Namoi Cotton

KalGold rolls out detailed aeromagnetic survey across Pinjin project

Estrella first foreign entity to win tenements in Timor-Leste under new laws ahead of 2025 tenders

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

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

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

very interesting. thanks. BTW what is the magic number with...

Top Stories

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

5.6g/t gold intercept at Serbia's Rogozna supports Strickland's hopes for high-grade core

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

The winners & losers on market if negative gearing were gone

The market's shrugged at China's stimulus measures all year. Why is this one different?

ACCC seeks Olam divestments before it can buy Namoi Cotton

KalGold rolls out detailed aeromagnetic survey across Pinjin project

Estrella first foreign entity to win tenements in Timor-Leste under new laws ahead of 2025 tenders

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

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

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News