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
- rough valuation
These are my valuations - for 2011 CY...
-
-
- 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
STX
Strike hands $48.5M contract to Clarke Energy to produce 20x 4.5MW gas engines for Sth Erregulla
AVH
Avita boosts skin restoration product portfolio with 'dermal matrix' – a kind of next-level gauze made of fake skin
Add FFM (ASX) to my watchlist
|
|||||
Last
79.5¢ |
Change
-0.015(1.85%) |
Mkt cap ! $382.1M |
Open | High | Low | Value | Volume |
78.5¢ | 80.3¢ | 78.0¢ | $3.713M | 4.708M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 60210 | 78.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
80.5¢ | 26408 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 25000 | 0.785 |
2 | 11280 | 0.780 |
2 | 35975 | 0.770 |
3 | 58000 | 0.760 |
1 | 26665 | 0.750 |
Price($) | Vol. | No. |
---|---|---|
0.820 | 5000 | 1 |
0.830 | 12000 | 1 |
0.835 | 27200 | 3 |
0.840 | 81426 | 3 |
0.845 | 5000 | 1 |
Last trade - 16.10pm 02/08/2024 (20 minute delay) ? |
Featured News
GML
Gateway Mining sells WA Eastern Montague gold project to Brightstar for $14M – half of that in shares
AVH
Avita boosts skin restoration product portfolio with 'dermal matrix' – a kind of next-level gauze made of fake skin
FFM (ASX) Chart |