OK, so now we have some hard numbers to chew over.
Flax has 35 bcf liquids-rich gas and 5.2 mmbl of recoverable oil reserves.
Yarrow has 53 bcf of gas.
INP has 35% of each ... lets assume that liquids rich Flax gas is worth $3/thousand cf, and Yarrow gas is worth $1.50. Oil is worth the conventional $15/bbl in the ground.
Thus, Flax gas is worth $70m total, for $24m for INP.
Flax oil is worth $78m, for $26m for INP.
Yarrow has is worth $75m total, for $25m for INP,
Thus, INP has $75m of hydrocarbons.
Take out 12.5% for the Directors Cut, or $10m.
Therefore we have $65m.
Take out $10m for the extra Yarrow wells (the flow rate sucks, remember), pipelines and other miscellaneous infrastructure.
Therefore, we have $55m.
We have 25m options that will get excercised at 20 cents, so thats another $5m in the kitty for $60m.
We have 70m total shares fully diluted, so thats call it 90 cents backing for a share trading at $1.10, with exploration acreage to be added in.
Can anyone spot where my numbers are wrong ?
Ian Whitchurch
OK, so now we have some hard numbers to chew over.Flax has 35...
-
- There are more pages in this discussion • 26 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Add COE (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
22.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $594.0M | |||
| Open | High | Low | Value | Volume |
| 22.5¢ | 22.5¢ | 22.0¢ | $593.7K | 2.672M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 10 | 290435 | 21.5¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 22.5¢ | 205975 | 5 |
View Market Depth
| Last trade - 16.10pm 28/06/2024 (20 minute delay) ? |
| COE (ASX) Chart |