Paramount Resources Ltd T.POU

Karr at 66 dollar WTI with last quarter costs (41,000 boe)

[MyHoneyPot]

 

Production	41,000.00
exchange	$0.79
WTI	$66.00	US dollars
Condy	$84.81	Plus a dollar WTI price
Gas	$2.83	Canadian
NGL's	$20.61
Liquids	53.00%	precentage liquids
Condensate	87.00%	of liquids condensate
NGL's	13.00%	NGL's
Well Cost	$7,300,000.00	wells to maintain production (12 - 16)
Wells Quaterly (Min)	$21,900,000.00
Well Quaterly (Max)	$29,200,000.00
Wells Yearly(Min)	$87,600,000.00
Wells Yearly (Max)	$116,800,000.00
Rev BOE	$48.51
Op Costs	-$11.24	Actual Numbers
Transportation	-$4.26	Actual Numbers
Royalities	-$1.87	From last presentation
Net BOE	$31.14
Quarter	91.00	days
Revenue	$180,978,043.89
Funds Flow	$116,170,573.89	remove op costs and transportation
FCF(max)	$94,270,573.89	3 wells to support production
FCF(min)	$86,970,573.89	4 wells to support production
Anually	365.00	Days
Revenue	$725,900,945.26
Funds Flow	$465,958,895.26	remove op costs and transportation
FCF(max)	$378,358,895.26	12 wells to support production
FCF(max)	$349,158,895.26	16 wells to support production
Shares	$134,000,000.00	# POU Shares
Rev	$5.42	Per share max (41,000)
Funds Flow	$3.48	Per share max (88 million maint capex)
FCF	$2.82	Per share max (FCF)
Share price	$11.29	4 time FCF

The entire company share price is trading at less then what karr is worth.

IMHO