RE: pta over-valued Even with a $70 barrel, with current daily production the stock price (fully diluted) would be higher than current price..
Trust me I have done the maths....here its is:
($70-$6.3 royalties-$25opex) X 6250 boed = $88MM operatin netback per year
-$22MM exploration and -$16MM admint expenses= $50MM ebitda
-$4MM D&A -$2MM BDR= $44MM ebit
-$4MM interest and -$13.5 taxes=$26MM net income
+$4MM D&A= $30MM cash flow
+Cash - debt= 0
NPV 10yrs at 10% = $184.6MM
+ NPV cash from dilution = $220.6MM
Then 220/957 shares = 0.23 per share fully diluted
Cheers!