Making a minor update here, a bit of water under the bridge since my last post but the overall valuation has not changed too much.
First, strike recently announced they are receiving offers >$8/GJ for South Erregulla gas from 2025. The WA market has become much tighter and so I’m happy to creep my gas price up. Was working on 7/GJ, now up to 8/GJ. Sees about 150m of value into the model.
Second, there are more shares/options on issue post the Warrego transaction with Hancock and the Macquarie deal. 2.44bn as of feb 16th 2023.
Third, there is a slight change in equity for West Erregulla due to the sale of Warrego holding. -4%.
Four, there is a lot better access to cash, so I’ve increased value of the exploration assets as they’ll be assessed earlier than before. This is still a thumb suck from me but I’ll go up to 250m. (+150m)
Finally, corporate overheads debt payments etc are going up, so I’ll subtract a bit more there. (-50m)
Overall valuation sitting at a little over 1bn, or 42c per share. My take is the market is more optimistic on prices (consensus seems to be WGO and NWE takeovers represented about $9/GJ is the going rate for secure gas for miners). There is also likely a bit of a takeover premium here too.
————————————————————————————-
I value strike a little over A$800m. Summarized by the following general assumptions and per asset valuations.
Gas price average A$7/GJ. Higher than historical WA prices, but not unreasonable given the bull points I made in my #Bull Case. Expect it to go higher in the near term.
Walyering, Strike 55%. Net value ~$100m after costs, royalties, tax etc based on 68PJ (2P reserves plus some 2C) and online mid 2023.
West Erregulla, Strike 50% + 4% via ownership in WGO. Net value A$300m based on 422PJ (2P reserves) and online 2025. This is backed up by the current bidding for WGO which must put WE in this range
South Erregulla, Strike 100%. Net Value ~A$350m. I'm forgetting about project Haber and valuing as a gas asset (seen via the eyes of an acquirer and its easier for me!). I commend Strike for their vision though so would love to see them pull it off. It would add risk, but it wouldn't be done if it didn't add value (in theory). 275PJ (2P plus half of 2C) and online 2027.
I then subtract some value for the corporate overheads (about $100m) and throw in some for exploration upside and the Ocean Hill resource.
100 (walyering) + 300 (WE) + 350 (SE) - 100 (overheads) + 150 (exploration) = 800m, ~40cps