Nasty - you inspired me to do a quick valuation breakdown based on your last post
My valuation as follows
12m in reserves x 25 = 300m
65.1 in usd cash plus 67 m in RSC NPV plus 20m
( risked heavily) for future RSC value 152 m aud
Beibu 3 m barrels of resource awaiting reserve conversion on FDP approval - risk by half 3m x 12.5 per 37.5 m
Hzn free carry 10m
Other assets including bmg gas - 10 m
= 509 m or SP of 74 cents
Right in the zone of broker valuations.
I should also deduct 20 m for corporate expense so 71c is today's value . Thus brokers valuations are on the money Nasty .
Add to My Watchlist
What is My Watchlist?
 (20min delay)
|
|||||
|
Last
11.0¢ |
Change
0.000(0.00%) |
Mkt cap ! $18.84M | |||
| Open | High | Low | Value | Volume |
| 11.0¢ | 11.0¢ | 11.0¢ | $3.698K | 33.61K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 2 | 78523 | 10.5¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 11.0¢ | 10000 | 1 |
View Market Depth
| Last trade - 12.31pm 09/09/2025 (20 minute delay) ? |
| ROC (ASX) Chart |