AURORA OIL AND GAS LTD
Site Visit Confirms Quality Price Target Increased
We recently visited the projects of Aurora Oil and Gas Limited (Aurora, AUT, Company), located onshore Gulf Coast Texas. The field trip confirmed and increased our confidence in both the quality of the assets and the operator, Hilcorp. Hilcorp farmed in to AUTs acreage last year in exchange for completion of a work program over 10 wells. Aurora agreed to allow Hilcorp to recoup the costs of these wells from first revenue as part of the agreement.
We have adjusted our assumptions around productivity, timing of development and cost and have reduced our risk discount to result in an increased valuation and price target, from 102cps to 123cps.
Our current valuation assumes initial flow rates of 4 million cubic feet of gas per day with 800 barrels of condensate per day (actual average to date is 4.5 million cubic feet of gas per day with 1,073 barrels of condensate see Fig. 1). This gives a risked valuation of 164cps (risk is slowly being wound out as more wells are drilled). If we were to use the averages from the Morgan, Rancho Grande and Turnbull 1 of 3.3 million cubic feet of gas per day with 1,370 barrels of condensate our valuation would increase to 264cps.
Recent well performance suggests our assumptions are conservative and may result in improved economics and increased valuations in the future.
Neptune was in line with pluto, and 4 degrees out of line with saturn which would have made it 2.33, but then i saw that venus was lined up with the moon, which definitely made it 2.34 rather then 2.33
Same way i came up with 1.29 and Euroz come up with 1.32
Apply well flows and anticipated well flows to the drilling programs and projected drilling programs. This gives revenues, deduct taxes and royalties, apply a risk deduction and add some value 10% in my case for wells in the near future. Apply a discounted PE of say 10 compared to the sector and you come up with a valuation. I try to be conservative and be surprised to the upside, rather then get shocks.
Clearly though this is only a guide, but its a calculated guide, rather then a guess.
I find this method allows me to compare it to other companies from differnet sectors, which is very important to my strategies.
If you go back to around page 17 of this thread you will see some of my spreadsheets where you can see my methodology.
Please note, do your own research, always seek expert advice and never act on information from forum posts, from anyone.
OK, I'll tuck that away.Given the calamity hitting markets this week ive re-done my calculations.
Based on the 30 day flows provided for Weston and Kennedy. Morgan ive estimated 1200bc/d + 1.2MMgas, Rancho T1 T2 T3 and Ip at 750 bc/d & 2mmcfg/d. Kowalick unfixed, or fixed at 600bc and 3.3MM.
Ive given declines of 30% in year 1 and to 50% in year 2.
Ive estimated new well costs at $6M and allowed an average of 20% of each well cost.
Ive calculated new mcap on a PE of 8 for end of year net earnings.
using $65 for condensate and $4per 1000cfGas.
Gives me end of 2010 valuation of 88c without Kowalick fixed or 95c with Kowalick fixed. Note does not take into account delay for revenue after paying hilcorp. But also allows no future value applied. Just an unrisked
multiple of earnings model.
End of next Fyr = $2.62 with Kowalick fixed, 30% decline in 2010 wells and estimates of 600boc and 1mmcfg for 15 wells at $6M and paying 20% of well costs. PE of 8
End of 2011/2012 fyr = $5.66 with 25 new wells in 2012, 50% decline of 2010 wells, 30% decline of 2011 wells. 2012 wells at 600bc and 1mmcfg at $6M each paying 20% of cost. PE of 8.
By that stage AUt would have 50 of its 80-130 wells.
Please note this is amatuer calcs, may contain erros or misjudgments. Do not base decisions on them. Seek expert advice. But i welcome feedback etc. Of course some are going to say thats to high, this is too low, you cant use PE etc etc. Its just one model and its the simplest to explain in here.
For those that want to take it a step further you could give future wells a value and risk factor. Ie i could assume 1 in 10 wells will fail completely, and give each future well 3% of its value, 5% 2 years out and 10% the year before etc. But it gets messy to explain. Using thise types of calcs the figures come out much higher becasue theres more then 10 wells the following years. So the simplest way is to just bump up the PE to 10 or 12 to allow for growth.
So with PE of 10 i get 1.09 at end of current Fy, 1.18 with Kowalick fixed
3.28 at end of next FY, and 7.07 the following. This has no allowance for failures other then conservative PE
PE of 12 1.31, 1.42 with Kowalick, 3.93, 8.49
Average PE's run at around 14-18 for this sector with many bigger companies up around 21+
As i said some will say you cant use PE. But you can if you estimate earnings, there just an error factor you need to know exists.
imo its realistic to expect higher Pe's due to growth, but dont get carried away there is still risk. Many US peers operate into the 30's but under a lower tax regime.
As i said may contain errors. So cross check DYOR and seek advice. Do not rely on these, but i hope they help.
This looks like it needs to break through resistance levels arround $0.88 if it is ever going to go over $2.00. At the moment it looks more likely to trade in a sideways channel with possible support levels of $0.75 and $0.76.
If it falls below these support levels it is hard to see where it may bounce from. $0.40?
Howdy Agentm.
Aside from the slight decline in futures prices this week given the huge demand for airconditioning on the east coast earlier in the week overall the August futures price is trading at at 35% premium to the 2009 price.
Not bad year on year? Especially given the US has been on struggle street all year.
That's indicator number one.
Number two is the decline in storage injections year on year " Working gas inventories are currently 23 Bcf below year-ago levels "
Or roughly 2Bcf a month is coming out of inventory.
So the equation is strong supply and equally strong demand. Good news for the industry overall imo.
And if I were to say build a nice shiny low carbon emission gas fired turbine power plant in the US a healthy gas reserve would be a commercial necessity in my forward cost projections.
Lastly looking forward to the next twelve months the price looks to be fairly strong
"Although the September contract decreased by $0.06 per MMBtu during the report week, slightly more than the near-month contract, declines in futures prices were generally limited further into the forward curve. The 12-month strip, which is the average price of natural gas futures contracts over the next year, ended trading yesterday at $5.06 per MMBtu, a decrease of only $0.01 per MMBtu on the week."
You've certainly flipped very quickly from oil oil oil go go go to being an oil bear. Is it just coincidence that happened at the same time AWE stole ADI?
Agent i will say little for fear of offending you. But basically thats absolute dribble.
Right now enterprise is building a 24" pipeline as well as the pipelines running right past much of our acerage. Our high condensate ratio makes us one of the most attractive in the entire Eagleford.
40c what an absolute load of !@$%!@#$!@ .
You where in ADI and believed in itt for 4 years despite your investment being premature to the technology arriving. You then got into AUT, told everyone ot was ana absolute no brainer, got out and suddenly despite multiple new wells, a very successful CR, and the two highest flowing wells with tow of the highest condensate ratios in the entire Eagleford and suddenly you expect us to expect to believe the outlook has changed to negative.
The technology has finally arrived and AUT with the help of hilcorp are applying it and adding value at every turn.
Enough said.
Wow??? thats a big call and incredibly hostilecondog. just about everything you say to me is offensive..
Clearly Nulla has little knowledge of the fundamentals and is commenting from a technical perspective which i commented againstthe .40 is something nulla stated. i guess cash value is always a concern on small caps..
That wasnt abusive..when nulla mentioned .40 you took no offence to it, when i commented to nulla on it you appeared to think you can have free licence to be abusive..
Clearly but your timing of investment in ADI relied on untested undeveloped and proven technology. My point is not to diminish the profit you made, but to highlight that you where eternally and unfaltering in your otpimism, despite little to know oil ever flowing till just receently, and clearly now EKA, AUt and ADI would be far better investment propositions then at any other time during that peiod of time.i invested in adi, not the technology.. i have to correct you many times here.. shale technology was not developed with adi nor the jvp..
Such as what , the fact they have the highest two initial flows and 30 day flows in the entire eagleford??in fact, aspects of how hilcorp are dealing with the shale play are very concerning to me atm..
Clearly the results from Longhorn highlight that is likely to be an error of judgment, an understandable one. Hartleys report confirms this with higher condensate ratios in the NW direction from the AMI.re my investment in the adi share and its holding in the eagleford play, is not something i believed in, its something i researched and was imho feasible, subject to three factors being correct, cashflow, lease pricing and oil prices.. i always had the conclusion the AMI acreages were the premium acreages.
Its imo more a no brainer now then ever, opinions differ.my adi investment and an later buy into aut was an absolute no brainer.. i totally agree, enjoyed every cent of profit the share delivered from .40's to the .80's
Disagree, not hostile, i dint believe it would be so soon, but in hindsight i was proven wrong and given the result am glad i was.sold out and sat out the cap raising, which was discussed and totally not believed by yourself, you became super animated and hostile on any mention of a cap raising..
Wrong , im long , looking for late 2011 prior to selling any. although circumstances do change and if i take a negative view on any MAJOR developments id be out in a flash.which imho demonstrated how short sighted you are on this play.
I was away enjoying the snow of Queenstown NZ, but thought it was fair given the rapidly falling oil prices and the overall market panic at the time.now they were a complete steal at .75 if you think the AWE .40 price was not fair.. you have to agree the management of aut gave them away for zip.. but you dont object at all?? either are the sophisticated investors obviously!!
Good make your own decisionsi have been looking at eka, which needed to raise capital, and aut also in the recent weeks, but have yet to be driven in any way to invest..
Youve certainly implied it many times since getting out, and more so since getting out of ADI in my opinion.i have never said any outlook in aut is negative, please point out what post on aut has been pointing out anything negative on it.
No i dont believe you where, only discussing that.imho aut has upside, but i am discussing the oil price with slipperz atm..
just take a chill pill and allow a forum to discuss things.. slipperz imho demonstrates some ability to diagnose and discuss issues, i am just discussing oil/gas prices with him if its ok with all here..
cheers
I believe that was an implied price proposition, not a discussion about oil 12th Julynulla i am thinking about the .40 bounce also, will it happen?
I believe this was not a discussion of oil price? It was an indirect personal attack.i almost swear there is a poster here (very exuberant) almost trying to talk for you..lol
sdajii, i was discussing oil prices with slipperz.. whats with the accusation i have flipped??? what am i flipping on? i am discussing aut and its potential with slippez in respect to what i think is a primary valuation. the price of oil..
btw i had massive capital tied up in adi for a long long time, during the gfc, and hoping adi did not go into liquidation, and believe me, i have never talked up oil like you claim
not sure how awe stole adi?
and i have never been a oil oil oil go go go bull sdajii.. i ask you to please explain where that came from??? oil went from $30 to $80 and saved adi from liquidation.. not a bull at all, just a realist on the prices that occurred..
but sdajii. i ask you a question here.. as you claim adi was a steal at .42.. why is aut not $1.10??? why aut give away its shares at .75 in the cap raising, and not $1.10?? why are you not writing letters to the management on how badly they got their valuations here??? surely you cant allow a steal at .42 be allowed to become absolute highway robbery at .75 for the aut shareholders.. isnt dilution like that an issue to you?
i gather your an investor in aut, so please explain how a act of theft at .42 for awe, is not downright highway robbery at .75 which is about 50% the adi/aut 2.5 ratio??
TIA
We use cookies and similar technologies for the following purposes:
Do you accept cookies and these technologies?
We use cookies and similar technologies for the following purposes:
Do you accept cookies and these technologies?