My model Main caveat on this, is management has said $900M FCF over three years at $85, but I get $1.2B, so in all likelihood my capital numbers are off, or revenue/cost a bit off as I used the latest reports. I will try to make some adjustments when year end results are out on Wednesday.
This is using $95, and losses only from existing hedges.