rbs valuation makes sense
Valuation and target price – increasing both (again)
Should the test of Teal EFS #1H prove successful, Texon's WI in the EFS in Leighton-
Mosman-Rockingham-Sutton has potential for 30-34mmboe of resource. At US$5.00/bbl, and risked to 75% this equates to approximately A$0.70/TXN share. For the Olmos reservoir, there are 24 further Proven and Probable undeveloped locations to be drilled with certified 2P reserves attributable to Texon’s WI totalling 2.9mmboe at Leighton. Our valuation from production is A$0.32/TXN share. The Olmos reservoir in Mosman-Rockingham, other leased targets and the Seitel agreement offers further upside potential.
The second horizontal well in the Mosman-Rockingham leases in the vicinity of the MR #1 well which tested the EFS – Teal EFS #1H – recorded logs comparable with those from TR EFS #1H.
A fracture stimulation rig and crew have been contracted for March 2011 for this well.
In terms of valuation, EFS acreage can be valued from below US$10,000 per acre to over US$40,000 per acre, depending on its prospectivity – largely the level of liquids – and the stage of development. With Texon holding a nett 4,500 acres, this would range from A$0.25/TXN share to A$1.00/TXN share for the EFS reservoir.
Our NPV calculation determines a value close to A$10 per boe. Risking this to 50% generates a value close to A$0.90/TXN share. Successful production testing of Teal EFS #1H would be expected to see this valuation rise.
The Olmos reservoir – the underlying cash flow
Production models indicate each US$1m well into the Olmos reservoir will access average reserves of about 150,000 barrels of oil equivalent (boe), generating free cash flow of about US$6m per well
Valuation and risks
Our risked valuation of TXN shares has risen to A$1.16/share (from A$1.05/share) with the successful production test of the first horizontal EFS well. There is material upside to this valuation should the second EFS well prove to be liquids-rich, and should exploration success in the Olmos reservoir match Texon’s recent experience. Success in the high-upside gas plays such as Maroubra would also be expected to have a positive effect on share price. Texon is adequately funded for its next phase of drilling. The risks relate to exploration success, prospect size, and the oil and gas prices in the US, as well as the AUD/USD exchange rate.