ULTRA conservative estimate for next year assuming:
1. Oil falls back to $23 a barrel. 2. Only one well (NOT two) producing 2500BOPD. 3. No gas sales/joint venture. 4. Allow $3mil for FOGC admin. 5. No additional wells drilled.
2500BOPD x 30day x $23 Price per Barrel = 1.725 mil/month FOGC NET = APPROX. $1.17 Million USD/month (company provided estimates based on $23/barrel after costs to produce and Pertamania/Carmanah's cut)
$1.17mil monthly x 12 = $14.04mil annually
$14.04 - $3mil for admin = $11.03mil net profit
11.03mil / 17.3mil ss (after all warrants) = .63 per ss
Say 10-20 pe and we got a winner: $6-12 within a year.