Welcome To The Canadian Imperial Venture HUB On AGORACOM

Identify, Focus, Develop.

Free
Message: NUMBERS
Reply New Message
Prev Message Back To Forum Threaded View Next Message

Sorry guys, there was an error in my estimations. The % of ownership was missing. Although I think the estimation is really conservative since I am just using 10% recovery rate as the midpoint. When pasting it doesn't look very good, but I hope you can real properly the tables.

Assumptions
Reserves (million barrels) 1,000 2,000
Recovery Rate (%) 10%
Oil Price ($) 140.0
Profit per barrel (as % of oil price) 14.0 10%
Exchange Rate (CAD/$) 1.01
Diluted NOSH (million) 402.2
Ownership 22.5%

Reserves (million barrels)

0.8

500

750

1,000

1,250

1,500

1,750

2,000

Recovery Rate (%)

2.5%

0.10

0.15

0.20

0.25

0.30

0.35

0.40

5.0%

0.20

0.30

0.40

0.50

0.59

0.69

0.79

7.5%

0.30

0.45

0.59

0.74

0.89

1.04

1.19

10.0%

0.40

0.59

0.79

0.99

1.19

1.39

1.58

12.5%

0.50

0.74

0.99

1.24

1.49

1.73

1.98

15.0%

0.59

0.89

1.19

1.49

1.78

2.08

2.38

17.5%

0.69

1.04

1.39

1.73

2.08

2.43

2.77

Note: Output Sheet is the reserves potential per share in CAD

Reserves (million barrels)

0.8

500

750

1,000

1,250

1,500

1,750

2,000

Oil Price ($)

80

0.23

0.34

0.45

0.57

0.68

0.79

0.91

100

0.28

0.42

0.57

0.71

0.85

0.99

1.13

120

0.34

0.51

0.68

0.85

1.02

1.19

1.36

140

0.40

0.59

0.79

0.99

1.19

1.39

1.58

160

0.45

0.68

0.91

1.13

1.36

1.58

1.81

180

0.51

0.76

1.02

1.27

1.53

1.78

2.04

200

0.57

0.85

1.13

1.41

1.70

1.98

2.26

Note: Output Sheet is the reserves potential per share in CAD


1 Recommendations
Reply New Message
Prev Message Back To Forum Threaded View Next Message
Share
Share
New Message
Please login to post a reply