BASELINE VALUATION
888m shares in issuance.
163m bls, NPV $6.17 / bl. $1005 bn valuation = £605m = 68.2p share NAV
Currently, 2C sits at 576m bls, 2P+2C is 739m bls
BEST CURRENT POTENTIAL VALUATION
Assuming all contingents could be proven into booked reserves, at $6.17 per barrel that still comes to a maximum of £3.09 per share.
NEXT VALUATION
It is possible, and given the number of factors, likely, that the STOIP will increase. I have yet to calculate adjustments for potential upside based on assumptions of what/why the COO & chief geologist believed (porosity, depth/OWC, AB differences). These estimates would be guesses and I cannot say what potential (not guaranteed) upside can be added.
Based on the CPR numbers & unquantifiable scenarios. If someone offered £3 today, a decent proportion of investors would be only too happy to leave behind that additional upside, screw the uncertainty, and just turn their back on Todd Kozel forever.
And in terms of how life still transforms for the Kozels... Here's an example..
Say GKP goes at £3.
Let's not forget Gokana Trust still has a significant chunk of shares.
A) Gokana "forgot" the sale of shares which banked £12m at the height of the Exxon rumour
B) Gokana subsequently dipped below the 3% mark, making it impossible to trace further. But argument-sake assume Gokana still held 20m shares, the Trust stands to make £60m on a £3 deal. (If it hasn't made more buying/selling with great "luck").
In 2009, 2010, 2011, 2012 Todd Kozel's package was $2m, $10m, $22m, $13m. An aggregate of circa £30m. There is however, some double-counting. The packages include share awards, some of which were moved to Gokana. Say £10m worth, so adjusted aggregate £20m
Then we have Todd's options, he argued $22m salary in 2011 for not having taken options. But he has a total of 16.8m share options, (9.7m 2009, 4.1m 2010, 3m 2012). Exercise price 75p. At £3, that is a profit of £85m.
Overall, the guestimate is Todd will have at least squeezed for himself close to £175 million if he gets to vest all options and Gulf is bid for at £3.
Out of this, £32m is fixed salary or Gokana profit.
20m is Gokana shares and 16.8m option shares... (all of which is like 40m shares - £12.6m exercise cost).
So the basic formula depending on share price is about : £20m + 40m shares
ie If GKP gets bought for £2, Todd still will have made £100 million. And 20m Gokana/family shares is at a guess, a conservative estimate of what the Kozel family own.
These figures aren't precise, but it gives you a figure of one specific individual who's absolutely milking it, yet whose leadership cannot even defend numbers let alone actually execute, regarding the CPR.
The CEO's darkened tan tells you here's a man already living somewhere off in the sunset.
"In Todd we Trust" sing the PIs, and the city's nothing but "bashers" apparently.
So takeover tomorrow? £8.00?
How about remove the CEO tomorrow, and maybe the price will recover to £1.80 first.
Saturday 15 March 2014
Gulf Keystone Petroleum GKP LN 120.25p Mkt Cap. £1.07bn
Gulf Keystone issued an independent CPR of its assets across Kurdistan.
ERC Equipoise has assigned reserves to Shaikan for the first time, reflecting the current production and approved field development plan (phase 1), which should take production capacity to 100mb/d.
The gross 2P reserves have been estimated at 299mmbbl, while a more expanded development of 2P+2C resources stands at around 1bnbbl.
The report also estimates a reduced OIP for Shaikan, following inconclusive test results seen at Shaikan-6.
The CPR highlights that much is still uncertain, but does confirm that Shaikan is a very large field, with a revised best OIP of 9.2bnbbl.
Following the report, we have remodelled the assets and reduce our core NAV to include just the 2P+2C resources.
While we continue to believe the field has the potential to grow over time, our full NAV falls to 141p/share (with core NAV of 97p/share).
Return to Mega Threads (Top-100 Kurdish Topics)
Registered users: Bing [Bot], Google [Bot]