CGX: POTENTIAL VALUE VI Thought it would be interesting to run some numbers for everyone to take a look at - variety of scenarios. Assumption: Tudor, Pickering, Holt evaluation of Zaedyus (deepwater, field start-up 2017) is $6.2/boe.
Jaguar (344M shares): 1,200mmboe * 25% = 300mmboe * 6.2/boe = $1.86B / 344Mshares = $5.41
Jaguar (473M shares): 1,200mmboe * 25% = 300mmboe * 6.2/boe = $1.86B / 473Mshares = $3.94
Eagle (344M shares): 2,500mmboe * 66% = 1,650mmboe * 6.2/boe = $10.23B / 344Mshares = $29.74
Eagle (473M shares): 2,500mmboe * 66% = 1,650mmboe * 6.2/boe = $10.23B / 473M shares = $21.64
Eagle (344M shares): 2,500mmboe * 33% = 825mmboe * 6.2/boe = $5.115B / 334M shares = $14.87
Eagle (473M shares): 2,500mmboe * 33% = 825mmboe * 6.2/boe = $5.115B / 473M shares = $10.82