Today's DreamIs that all oil/gas prices and the exchange rate would hold for the rest of 2014.
This would offer up the following juicy numbers. Of note, there would be over $40M in free cash flow for extra drilling, buying of land etc.
These numbers are from my own model, and are my opinion alone. As always, do your own due diligence.
| Cash Flow ($M) | | | | $ 173.0 |
| Free Cash Flow ($M) | | | | $ 43.0 |
| 2014 YE Target Price (Production and Risked NAV per Diluted Share) | | | | $ 7.68 |
| | | | | |
| YE Debt/Cash Flow | | | | 0.60 |
| | | | | |
| Current EV/DACF | | | | 4.75 |
| | | | | |
Capital Cost/Boepd New Production
(YE 2014 vs 2013) | | | | $ 29,545 |
Larsen6