Note to all:
The below figures are NAV valuations and NAV projections, not Share Price projections. NAV is not always reflected in the SP, for an endless list of reasons, and clearly any upside from any future assets carries associated risk. Please also read ‘The Small Print’ at the bottom of each post.
Recent Share Price activity
Firstly, I don’t think I’m alone in thinking the recent Share Price activity for Encore has been somewhat disappointing. I think it’s generally a bad time to be invested in AIM oilies, but Encore (along with many other AIM stocks) has been battered on a number of fronts, those that I can think of are listed below, in chronological order:
- Catcher N ‘disappointment’ (more oil, but not as much as we’d hoped)
- CMC markets stopping Spread Bets on AIM stocks
- Libyan conflict
- Japanese crisis
- Mr Osborne’s ‘brilliant’ idea – North Sea windfall tax
- End of tax year causing a general exodus so people can cash in their tax allowances
Given all of the above, it’s no wonder the Share price is currently lower than it was before the last 3 discoveies.
Frustrating nonetheless!
Burgman
As most of you are probably aware, Encore recently updated us on the success of its Burgman well. The side track revealed ‘net oil pay of 135 feet over a gross reservoir interval of 135 feet (M.D.), equivalent to 64 feet of net vertical oil pay over gross vertical interval of 64 feet True Vertical Thickness. Preliminary log analysis indicates an average porosity of 38%’. The full RNS can be read here.
The last Encore NAV post I did covered the potential for Block 28/9 and the Cladhan prospect.
Charts:
I have updated the NAV projections as a result of the data that came from this well.
Given the present situation, I have done 2 charts, one for $10 a barrel, and one for $15 a barrel. Personally, I believe that with Oil priced over $110 a barrel, even $15 a barrel is a conservative estimate for the price of the oil in the ground, particularly if in the form of an asset sale that includes operatorship (in the case of Block 28/9). But it seems the market is pricing in a much lower asset value these days for whatever reason, so I thought I’d offer the option.
Neither chart includes the value of the larger (in terms of Encore’s stake) upcoming prospects (Spaniards, Tudor Rose etc) and the new 100% blocks in the 26th licensing round. So it’s worth bearing those in mind as additional near-term future potential. And for both charts, I have assumed we have about £25m cash left to play with based on previous updates and some expenditure since. Furthermore, Burgman is put in as the middle of the RNS assumption (100mmb STOOIP @ 45% recoverability).
So the first chart is for $15 a barrel…
Encore NAV & Projections – $15 a barrel – Post Burgman
As you can see, at $15 a barrel, Block 28/9 (without Carnaby) is worth about 79p a share to Encore. Cladhan could be worth a further 89p a share (P50), to 161p per share (P10). I would say that around 56p of Cladhan is already priced in (P90 reserves plus some risked P50, P10). All detailed in the chart.
So with cash etc, that gives a potential total NAV for Encore of 182-255p (Cladhan P50 – Cladhan P10).
However, bear in mind that these figures ($15 a barrel) give a current NAV of 155p, but we’re only trading at around the 110p mark.
Hence I decided to do the $10 a barrel, as that gives a present NAV of around 109p, which appears to be what the market is valuing Encore at, at the moment.
Encore NAV & Projections – $10 a barrel – Post Burgman
At $10 a barrel, the equivalent summary values are 52p NAV for Bock 28/9 and 59p for P50 Cladhan, 107p for P10 Cladhan (in total). With about 37p priced in @ $10 per barrel (but most of that is for the very likely P90)
So with cash etc, that gives a potential total NAV for Encore of 127-176p (Cladhan P50 – Cladhan P10).
All ‘total NAVs exclude the up-coming larger prospects.
Cladhan
In the latest news release, Encore said they were expecting results from the current Cladhan appraisal within 10 days. That was on 28th March. So we should be expecting results early to mid next week, in theory. There are two sidetracks planned subsequent to this appraisal well, as they go on the hunt for the Oil Water Contact, and try to establish how big the find is. Some stakeholders have quoted rather exciting values of 600mmb and above (beyond the P10 values used in my spreadsheets). But let’s not get our hopes up too high… It will be interesting to see if they find the OWC in this drill. I do hope not (but it won’t be bad if they do, just means the size is still open-ended without it.. At least that’s how I understand it).
Encore’s current drill schedule
NAV – $10 or $15?
Well, it’s anyone’s guess what the assets will achieve if sold. But like I said, with the oil price at $110 a barrel, I think $10 is very understated, and believe that $15 is closer to the mark, if not more. The trouble is that as I say in all of my notes at the top of each NAV post, NAV and Market Capital aren’t one and the same. Market nerves, along with various other factors won’t mean that NAV of $15 a barrel gets reflected in the SP unfortunately. Perhaps after the tax year has ended and money starts coming back into AIM we’ll start seeing true value, who knows. Will be good if Osborne reverses his decision, that certainly hasn’t helped matters. And of course, for everyone’s sake, it would be great if the Libya conflict gets resolved.
Plenty of crystal ball reading required here… Good luck to all 🙂
The Small Print
Please note that I am not a financial adviser or even employed in the financial sector and am not providing financial advice. The contents of this blog are from my own research of publicly available data, and any opinions expressed are my own. I trust that you enjoy reading them but you must do your own research or obtain financial advice before making any investment. Naturally, I do everything I can to ensure that the information posted by me is entirely accurate, however, any information provided is subject to the possibility of error, both in fact and interpretation, on my part and for that I can not be held accountable.