TIV - $100MM cash flow? No way. They only have 25% net production. At 2000 boed gross, they are finally cash flow positive.
If they get to 3000 boed by year end, their net production is around 750 boed.
Assuming $90 netbacks, that's $25MM/yr cash flow. Slap a very generous 4x multiple and you get a company worth $100MM market cap.
Their financials are a mess.
At current prices, TIV is grossly over valued.