NWEs LD Gas - potential worth, page-7

@timmsy
The next two years will take a lot of the risk out of the numbers.
Then its a matter of what % of the NPV the market will pay bearing in mind any revisions (up or down) and potential for dividends or even capital return. The biggest risk now for me, is that SH will be short changed by a low ball offer (should it succeed).