Dear All,
Currently I don't own any shares but am thinking of buying a couple. I have done a calculation for the company and would be interested in getting your thoughts on what I have prepared.
I have analysed the TDO Announcement dated 14/01/14 re Independent Reserves Assessment for West Seahorse (WSH) Oil Field and I have come up with a NPV of US$0.89 per TDO share which is significantly higher that the existing share price of approx. AUD$0.105
My calculations (in US$) are based on the following:
West Seahorse Oil Field (mid case 10.3M barrels)
Total Revenue $958M
Total Costs $230M
Term - Life of Field 5 yrs
Capital Cost $140M
Discount rate 9%
NPV$426.3M * 49.9% (TDO entitlement in JV) *237,523,000 (TDO shares on issue)= USD$0.89 or AUD$0.98 per share
The high case for the WSH oil field is 33.4M barrels, hence NPV would be 3 times higher at approx AUD$2.94 per share
This NPV doesn't take into account TDO's Otway Basin gas field.
TDO looks like a good investment to me with possible production starting early 2015. What do you reckon of this quick calculation?
- Forums
- ASX - By Stock
- TDO
- npv...?
npv...?
-
-
- There are more pages in this discussion • 2 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 TDO (ASX) to my watchlist
|
|||||
Last
7.9¢ |
Change
0.000(0.00%) |
Mkt cap ! $26.18M |
Open | High | Low | Value | Volume |
7.9¢ | 7.9¢ | 7.9¢ | $2.013K | 25.47K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
4 | 1083012 | 7.8¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
7.9¢ | 24521 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
4 | 1083012 | 0.078 |
1 | 65000 | 0.077 |
3 | 266707 | 0.076 |
4 | 66803 | 0.075 |
1 | 30769 | 0.065 |
Price($) | Vol. | No. |
---|---|---|
0.079 | 24521 | 1 |
0.082 | 300000 | 1 |
0.084 | 97499 | 1 |
0.087 | 180517 | 3 |
0.088 | 90000 | 1 |
Last trade - 15.09pm 17/07/2024 (20 minute delay) ? |
Featured News
TDO (ASX) Chart |