"While it is VERY difficult to compare 2013 to today...a couple of high level metrics. 2013 Market Cap was $5.1 Billion vs Today $1.9 Billion. Now some say yes but oil was $100 BUT F/X was inverted @ 1.06 so Oil was $94 CDN today Oil is $95 CDN (A GAIN FROM 2013). Production back then was 57k versus today 80K (A GAIN FROM 2013). So that leaves the debt change which one could argue at these prices a non-issue. While a basic analysis shows my upside target."



  29-Dec-13 27-Sep-21  
Share Price $ 41.06 $ 3.42  
Shares O/S 125.392 564.11 Million
Market Cap $ 5,149 $ 1,929 Million
       
Oil  Price (USD$) $ 100.32 $ 75.45  
F/X $ 1.065 $ 0.790  
Oil Price (CAD$) $ 94.20 $ 95.51  
       
Production (boe/d) 57,196 80,000  
       
Share Out Factor   4.50 (564/125)
Share Price adjusted down for share count chg   $ 9.13 $41.06/4.5
Increased Production Factor   39.9% (57 -> 80)
Share Price adjusted up for increased production   $ 12.77 $9.13*1.399
       
Long-term Debt 460 1,500 Million