These are my valuations - for 2011 CY end
-----------------------------------------------------------
Wells and performance -
NET wells to AUT > 15.8
Average BOEPD per well > 600
15.8 x 600 = 9480 BOEPD
-----------------------------------------------------------
EBITDA -
Production > 336 days a year
$95 Oil
9480 x $95 = $900,600 a day
336 x $900,600 = $302,601,600 (for the year)
-----------------------------------------------------------
Costs -
Maintanence - 20,000 x 15.8 = $316,000 p.a
Opex - 2 million p.a
Capex - 6.7 million (costs to drill well) x 15.8 = 105,900,000
Total expenditure = $108,216,000
-----------------------------------------------------------
EBIT -
$302,602,600(EBITDA) - $108,216,000(total expenditure) = $194,386,600
-----------------------------------------------------------
NET proit -
$194,386,600 - %40 (tax & royalties) = $116,631,960
Net Profit = $116,631,960
-----------------------------------------------------------
On this net profit figure we are currently trading at a PE of 9.6
EPS = 116,631,960 * 410,000,000 (SOI) = EPS .30c
PE Ratio = $2.88 * .30 = PE Ratio of 9.6
These are the figures taking into acount a higher PE ratio
PE of 15 = MC of 1.75 Billion, SP $4.50
PE of 20 = MC of 2.33 Billion, SP $6.00
PE of 25 = MC of 2.91 Billion, SP $7.50
Notice that at a PE ratio of 15 is right in line with EUROZ and GMP with their valuations, just something i noticed.
At the end of the day this is just a guide and it does'nt take into account upside that can be added by the likes of - higher EUR's, tighter well spacing, higher condensate ratio's, NGL's, new frac technology, higher oil price, reduction in well costs and so on. But is does give a benchmark price that you can go of to see if you are still in a growth stock or the stock your in is reaching its peak. Its pretty clear to me AUT still has a lot of growth left in it and the factors that could expotentially increase the value of AUT are numerous.
This is'nt investment advice.
- Forums
- ASX - By Stock
- FFM
- rough valuation
rough valuation, page-6
-
-
- There are more pages in this discussion • 31 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 FFM (ASX) to my watchlist
|
|||||
Last
82.5¢ |
Change
-0.005(0.60%) |
Mkt cap ! $396.5M |
Open | High | Low | Value | Volume |
81.5¢ | 82.5¢ | 79.5¢ | $1.374M | 1.709M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 5000 | 82.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
82.5¢ | 1396 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 5000 | 0.820 |
3 | 19404 | 0.800 |
2 | 39404 | 0.795 |
4 | 34671 | 0.790 |
3 | 27142 | 0.785 |
Price($) | Vol. | No. |
---|---|---|
0.825 | 1396 | 1 |
0.830 | 6000 | 1 |
0.835 | 40000 | 1 |
0.840 | 2000 | 1 |
0.850 | 16942 | 2 |
Last trade - 16.10pm 10/07/2024 (20 minute delay) ? |
Featured News
FFM (ASX) Chart |
The Watchlist
I88
INFINI RESOURCES LIMITED
Charles Armstrong, CEO
Charles Armstrong
CEO
SPONSORED BY The Market Online