GREY:ROAOF - Post by User
Post by
hardyjon Jan 05, 2009 5:10pm
917 Views
Post# 15683583
Share Value
Share ValueAlright, I will start off by saying that I am not by any means a pro investor but this is a very modest approach that I have placed on the value on Oilexco as it stands currently. I have based this on 3 years cash flow which is very low.
I do realize that recieving financing is the only way for us to keep operating, If I had a spear $100Million kicking around I would sure make an offer right now.
Price @ $40
| 20,000 | Barrels per Day |
| 365 | Days |
| 3 | Years |
| $40 | per Barrel |
| |
| $876,000,000 | 3 years Cash Flow |
| -$700,000,000 | Debt |
| $176,000,000 | Value |
| |
| 225,000,000 | Shares Outstanding |
| |
| $0.78 | Value per Share |
Price @ $50
| 20,000 | Barrels per Day |
| 365 | Days |
| 3 | Years |
| $50 | per Barrel |
| |
| $1,095,000,000 | 3 years Cash Flow |
| -$700,000,000 | Debt |
| $395,000,000 | Value |
| |
| 225,000,000 | Shares Outstanding |
| |
| $1.76 | Value per Share |
Price @ $60
| 20,000 | Barrels per Day |
| 365 | Days |
| 3 | Years |
| $60 | per Barrel |
| |
| $1,314,000,000 | 3 years Cash Flow |
| -$700,000,000 | Debt |
| $614,000,000 | Value |
| |
| 225,000,000 | Shares Outstanding |
| |
| $2.73 | Value per Share |
Just my thoughts...