Logic in a DEALBrent @ $70
- 20% royalties
- $23 opex
- 30% taxes
= $23
$23 X 2P (11MM) + $60M cash - $30M debt / 875MM shares = US 0.33 per share, CAD 0.41
Brent @ $80 then US 29 per 2P Value US 0.40 per share, CAD 0.50
Brent @ $90 then US 34 per 2P Value US US 0.47 per share, CAD 0.59
Brent @ $100 then US 40 per 2P Value US 0.54 per share, cad 0.68
NO BRAINER