Share valueFrom the available info I could find quickly.
Petrobank has $6.2 million cash
Will receive $8.2 million dividend for 4th quarter from PMG
Will receive $105 million annually from PBN (NPV @ 10%=$577.5million)
$577.5 million + 6.2 million + 8.2 million = $591.9 million
Shares outstanding = 106.1 million NPV/share = $5.58/share on cash and cash flow outside of operations.
Each share of Petrobank owns 1.04 shares of PetroBakken $21.06 * 1.04 = $22.63
$5.58 = $22.63 = $28.21 per share, without assigning any value to the known reserves on land held, the value of technologies owned, the oil currently being produced by the HBU or the value of projects in their formative stages.
The closing share price Dec. 29th was $23.70, about 16% below NPV based on cash and cash flow alone.