Npv 10 bucks trading @ 16 centsFair value of net assets acquired CAD$ D&P assets 1,052,765,084
Compensatory Oil* (1,997,357)
Capital Costs* (285,548,895)
Foreign Currency Translation 7,913,703
Decommissioning Obligations* (1,943,339)
Gain on business combination 771,189,197
Taxation (153,043,767)
Net NPV of the assets 618,145,430