To Deswalker
I use the publicly available Galoc prodution profile in the presentations which if i do the maths right adds up to net NDO production of about 5.4MMBLS over 5 yrs or a total of about 25MMBLS for the whole asset. I use a discount rate of 10% in my example but for other stocks which are one asset companies (such as AED) i would typically use 15% discount rate. My Nido NPV calc includes head office costs and financing costs and I am using a $60/bbl received price. If i strip H/O & financing costs out i would get around US$100m for their share of the asset itself or about US$440 for the whole project 100% (which assumes 100% equity financing). If I use your $56/bbl price I still get over US$400m for whole asset. I guess it depends what opex your are assuming in your model as to why your calc is a bit lower than mine but i think we are in the same ball park.
One thing i cant remember is the crude quality premium / dicount to WTI for the Galoc crude - do you know? I don't think it is Tapis quality but i think its trades at discount to Brent which would add a few dollars difference to our received barrel prices and further explain why my NPV value is bit higher than yours.
- Forums
- ASX - By Stock
- NDO
- ndo npv calc
ndo npv calc, page-20
-
- There are more pages in this discussion • 23 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add NDO (ASX) to my watchlist
(20min delay)
|
|||||
Last
86.0¢ |
Change
0.025(2.99%) |
Mkt cap ! $196.1M |
Open | High | Low | Value | Volume |
83.5¢ | 86.0¢ | 83.5¢ | $28.21K | 33.54K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 1150 | 85.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
89.0¢ | 3969 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 1150 | 0.850 |
1 | 1200 | 0.825 |
3 | 6871 | 0.810 |
1 | 7700 | 0.805 |
3 | 20750 | 0.800 |
Price($) | Vol. | No. |
---|---|---|
0.890 | 3969 | 1 |
0.970 | 10000 | 1 |
0.990 | 5000 | 1 |
1.090 | 50000 | 1 |
0.000 | 0 | 0 |
Last trade - 16.10pm 30/09/2024 (20 minute delay) ? |
Featured News
NDO (ASX) Chart |