Skip to main content

How to value Tullow (updated model)

 It's been an interesting week for the oil markets as OPEC+ met up and decided not to increase production for a while. Brent closed at $70.2 on Friday night in the US, and the US goverment had a mamoth 24 hour session to approve a $1.9Tn support package for the economy. 

Back to Tullow Oil and further to my blog post on the 5th I realised that I hadn't accounted, in my valuation model, for the $125m of restructure savings that Tullow referenced in the January trading update 

Another update with kudos to MatchKing on the LSE discussion board is more detail on the hedging position for 2021 for Tullow. As you may recall from the January RNS, Tullow increased revenue by an additional $0.2bn with hedging insurance last year. The update is detailed in this circular on page 15 which in summary is that 60% of Tullow revenue is hedged with a floor of $48 and cap averaging $67. As such, I've added another row into the spreadsheet that shows that my previous estimate of an average Brent price of $65 for the year is unchanged at $65 (shown with the black border). In the green box which is an upside with Brent at an average of $70, this now becomes a realised price of $68.2 after the insurance/ hedging cost.

Here's the revised valuation model (click to expand)


So, recapping, there is an extra row adding in the $125,000 extra benefit from restructuring and a new row for the realised OP.

At the bottom of this back of the fag packet model is what the share price would be if you required a 20% return on investment. As such in the black box the valuation is £1.55 a share now for an average OP of $65 for '21 and a valuation of £1.73 for an average OP of $70 for the year.

The percentages are based on a marcap of £718m which is 50.76p a share. As such if you think the OP will average $70 for the whole of 2021 and you think Tullow will hit the middle of their 60-66k bopd range then this is described in the green box and represents a current return on a share purchase at 50.76p of 68.3% this year before debt repayments. If you purchased the same share at £1.73 according to this model (which is quite simplistic) this would give a 20% return before debt repayments.

Please make sure that you should do your own research. I'm happy to share mine. I own shares in Tullow Oil and this is not investment advice.

Labels:

Comments

Post a Comment

Popular posts from this blog

Metro Bank comparing new share price with old price - post 75m new shares

I wasn't actively tracking Metro Bank, but had been aware of the story these past few weeks. Over the weekend I started reading up about them. The close on Thursday was 536p trading up on Friday to close at 669p up 24.8%. As I write today they're up about 10% at 772p (It also was at 782p whilst working out some of the numbers below) The cash raise was priced at 500p a 36p discount to closing price on Thursday They wanted to raise £350m but actually raised £375m issuing 75m new shares. The BBC wrote about the crisis on 19th March '19 when the share price was 850p, it had dropped from 3396p on 27 July '18 (75% drop) Metro has debt of £249m Here's some high level analysis to translate old money into new money (partly as Google haven't updated the total voting rights (TVR) yet). 27th July '18 company valuation was Marcap £3,308,398,753 2nd May '19 TVR was 97,420,458 and Share price 650p Marcap £633,232,977 Share price at 500p Marcap £487,102
2 comments
Read more

Valuing Ruvuma before the farm out

 There are two ways to value an oil or gas company, one is varying degrees of estimation of the quantity of oil or gas there is in the ground (and the costs to get it to market) and the other is the speed with which they can get it out of the ground once in production. This week, Aminex and their subsidiary Ndovu announced that Tanzanian government approval had been received for the Ruvuma farm out. They are no doubt dotting the i's and crossing the t's on the legal documents relating to transfer of 50% of the PSA and operatorship to ARA. Aminex started the week with a 75% working interest in Ruvuma, and may end next week with 25% and some cash. Some of this cash will be used to pay back the $5m they've borrowed from ARA over the last 12 months.$2m of this was needed to pay capital gains tax to the Tanzanian Government. As part of the farm out Aminex will get $5m and will be able to repay ARA and be back to where they started the year. They will also get a total of £1.97m i
1 comment
Read more

Learning more about IOG

 As a relatively recent investor in IOG, I thought I would write up some of my research whilst waiting for that update about first gas. From the website "IOG is focussed on the Southern North Sea (SNS) with a fully-funded Saturn Banks Project consisting of a 50% operated stake in six proven gas discoveries plus the Saturn Banks Pipeline and onshore Saturn Banks Reception Facilities at the Bacton Gas Terminal." Bacton is in Norfolk and we own both the facilities there and a concrete pipeline to get there. We farmed out most of the other 50% to an Australian firm called CalEnergy in 2019 according to this article . They paid £40m upfront and will pay up to £125m in development costs. At the same time we launched a bond to raise aprox £70m. At the end of Feb 2020 as the first incling of the potential for a pandemic arose CalEnergy declined to spend a further £20m buying half of our stake in the Harvey and Redwell licences according to this article . At this point, the price per
Post a Comment
Read more