Playing with numbers
This Stockhouse board is sleepy. We are just waiting for Dale's plan to take care of itself and the stock price should move up.
Dale's forecast for 2022
AFF of $200M with the following assumptions
AECO at $3.50
Henry Hub at $4.00
WTI at $65
USD/CAD = $0.78
My conservative forecast (average prices for 2022)
AECO = $4.00
Henry Hub = $4.50
WTI = $90
USD/CAD = $0.80
Based on the sensitivities provided in the corporate presentation, we would get the following
AFF = $200 + $31 (WTI) + $17 (HH) + $10 (AECO) - $4 (US/CAD) = $254M
Capex: $95M
Amount that can be put toward debt: $159M
Dec. 2022 net Debt : $406M - $159M = $247M.
I hope Crew decides to spend the additional $50M of AFF to increase production to 40,000 boe/d in 2023 rather than put $50M towards the long term debt.