Hi Shakespeare,
Thanks for the question. I spotted an error which increases the value. It always helps me to check the calcs.
Assuming:
NPV US$ 14/bbl
A$/US$ 0.66
OOIP 476 MMbbls
RF 30%
WI 30%
Resource 43 MMbbl
Value A$ 910 million
per share 87 cents
Risked value @ 20% POS 17 cents
An upside sensitivity on an NPV US$ 20/bbl is
124 cps unrisked
25 cps risked
I welcome feedback and would like to see how others model this.
Regards,
opt
what's the downside risk?, page-7
-
- There are more pages in this discussion • 12 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Add NDO (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
83.5¢ |
Change
0.015(1.83%) |
Mkt cap ! $190.4M | |||
| Open | High | Low | Value | Volume |
| 82.0¢ | 83.5¢ | 82.0¢ | $8.391K | 10.08K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 1 | 8000 | 82.0¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 84.0¢ | 31246 | 1 |
View Market Depth
| Last trade - 16.10pm 27/09/2024 (20 minute delay) ? |
| NDO (ASX) Chart |