Including fully factored hedges FCF $76 = Liquid gold $1/2B+Summary below. For perspective (including factoring hedges!)
Scenario #1 $71 WTI = $440m FCF $0.78 per share Free Cash Flow
Scenario #2 $73 WTI = $475m FCF $0.84 per share Free Cash Flow
Scenario #3 $75 WTI = $506m FCF $0.89 per share Free Cash Flow
Scenario #4 $76 WTI = $520m FCF $0.89 per share Free Cash Flow
Scenario #5 $80 WTI = $587m FCF $1.04 per share Free Cash Flow
Not including increased production through 2021 or 2022...on top of better 2022 hedges!
Feel free to double check my math.