RE:Well do your own math...lolBased on CNQ transactions (6.1 fund flow excluding Hedge loss), as of June 30, 2021 F/S, Surge market value should have been
4.84$. If we take Surge September 30 F/S and accept that the future should improve, i come up with an Market valuation of Surge of
8,69$. The problem right now is that there nobody interested in oil and gas. (WOKE). Eventualy when they pay back a good chuck of debt, repurchase shares and pay dividends, Surge will be above
10.00$.
| As of June 30, 2021 | | Sept.30, 2021 | | Storm | Surge | | Surge | | | | | | Funds Flow | 64,434 | 23,804 | | 26,263 | Realized loss on Hedge | 14,330 | 37,733 | | 23,209 | | 78,764 | 61,537 | | 49,472 | | 2 | 2 | | 4 | | 157,528 | 123,074 | | 197,888 | Rate | 6.1 | 6.1 | | 6.1 | Exactly their offer | 960,920.8 | 750,751.4 | | 1,207,116.8 | | | | | | | | | | | Bank indeptedness | 107,582 | 276,004 | | 309,793 | Decommisson | 29,212 | 258,804 | | 270,444 | | 136,794 | 534,808 | | 580,237 | | | | | | For Sharesholders | 824,127 | 215,943 | | 626,880 | | | | | | Shares on market | 131,732 | 379,594 | | 72,177 | | | | | | Per shares (6,28$) | $ 6.26 | $ 0.57 | | $ 8.69 | | | 8.5 | | | | | $ 4.84 | | | | | | | |