3 years ago !!!Time goes by... let's talk about the future with historic data :
| Month | WTI US$ | Diff. % | $ S/P | Diff. % | Boe/d | Diff. % | Net Debt M$ | Diff. % | Out. Sh. (M) | Market Cap. (M$) | Ent. Value M$ | Discount (EV/MC) | S/P value |
| May 2018 | 75,00 $ | n/a | 6,00 $ | n/a | 70 664 | n/a | 1 784 835 $ | n/a | 236,7 | 1 420 $ | | | |
| Dec. 2018 | 57,00 $ | -24% | 2,00 $ | -67% | 80 458 | 14% | 2 265 167 $ | 27% | 554,0 | 1 108 $ | | | |
| April 2019 | 71,00 $ | 25% | 2,90 $ | 45% | 98 402 | 22% | 2 175 241 $ | -4% | 555,9 | 1 612 $ | | | |
| Dec. 2019 | 57,03 $ | -20% | 1,80 $ | -38% | 97 680 | -1% | 1 871 791 $ | -14% | 558,3 | 1 005 $ | | | |
| Feb. 2020 | 52,00 $ | -9% | 1,50 $ | -17% | 98 452 | 1% | 2 051 617 $ | 10% | 560,5 | 841 $ | | | |
| Dec. 2020 | 39,40 $ | -24% | 0,48 $ | -68% | 79 781 | -19% | 1 847 601 $ | -10% | 561,2 | 267 $ | | | |
| | | | | | | | | | | | | | |
| March 2021 | 59,64 $ | 51% | 1,31 $ | 176% | 78 780 | -1% | 1 758 894 $ | -5% | 564,1 | 739 $ | | | |
| June 2021 | 72,24 $ | 21% | 2,39 $ | 82% | 81 162 | 3% | 1 629 629 $ | -7% | 564,2 | 1 348 $ | | | |
| Sept 2021 | 75,27 $ | 4% | 3,43 $ | 44% | 79 872 | -2% | 1 564 658 $ | -4% | 564,2 | 1 935 $ | 3 580 $ | 85% | 6,35 $ |
| Dec. 2021 | 74,82 $ | -1% | 3,91 $ | 14% | 80 000 | 0% | 1 425 000 $ | -9% | 564,2 | 2 206 $ | 3 800 $ | 72% | 6,74 $ |
| 25-01-2022 | 85,22 $ | 14% | 4,42 $ | 13% | 81 500 | 2% | 1 350 000 $ | -5% | 567,0 | 2 506 $ | 3 800 $ | 52% | 6,70 $ |
| | | | | | Estimated | | Estimated | | | | Est. | | |
Remember catch phrase of Baytex in their annual report :
2018 : Stronger together
our path ahead ! 2019 :
Commited to building a bright future !
2020 : Resilient. Commited. Sustainable.
My call for 2021...
2021 : To infinity... and beyond !
LOL !!!
What is your catch phrase for 2021 annual report !!!???