PAC value at $0.77 per share, page-2

@slura "Anyone got a copy of the PAC report that values our share of the resource at $0.77 a share?"

This was the Best I could find from 25th July 2023

https://www.invictusenergy.com/wp-content/uploads/2023/07/IVZ_Pac-Partners_Equity-Research_25Jul23.pdf

Is your AU$0.77/ share valuation here ?

Or might it be from a further PAC Briefing to Sophs ? (That I was NOT privvy to !! )

From 25^th July 2023:

Invictus Energy Limited | IVZ Mukuyu-2 drilling starts Sept – potential to prove up a big gas & liquids discovery Event: Update Report – DecH’2023 activity ramps-up

25 July 2023 Analyst: Lawrence Grech [email protected] +61 3 9114 7419

https://www.invictusenergy.com/wp-content/uploads/2023/07/IVZ_Pac-Partners_Equity-Research_25Jul23.pdf

IVZ Risked-NPV Valuation & Unrisked - Needs some DYI paginating !!
NPV Valn A$ Risked Valn Risked Unrisked

Post-Risked A$m A$/sh Factor A$/sh

1.0 TCF Case 213.3 0.17 33% 0.53

1.5 TCF Case 154.8 0.13 20% 0.63

Basin Margin leads 58.2 0.05 20% 0.12

Net Cash -8.0 -0.01 100% -0.01

Net corporate -16.7 -0.01 100% -0.01

Total 401.7 0.33 24% 1.38

GL - Oilf.