How about thisCurrent Market cap +-165 million, Debt +- 125 million = +-290 million
Say Company X comes in with a +-30% premium bid for the company so 30% of 165 million is $49.5 million. So offer is +- $340 million for all of RMP at +-12,000 boe/day gives you a valuation of +- $28,333 and that is with the 30% premium.
Go back to that current valuation $290 million current valuation +- $24,166 per flowing barrel
I think those would be close numbers anyway, Cheers Matthew