Carmel Earning New
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Carmel Earning New as PDF for free.
More details
- Words: 319
- Pages: 1
Yearly Barrel Production Fix Cost Royalties over Barrel Barrel Price Evolution Royalty Cost in USD Fix Cost in USD Total Cost per Barrel Margin per Barrel Yearly Total Profit USD Share Value Ratio
Yearly Barrel Production Fix Cost Royalties over Barrel Barrel Price Evolution Royalty Cost in USD Fix Cost in USD Total Cost per Barrel Margin per Barrel Yearly Total Profit USD Share Value Ratio
136,500 16.34 18.5 40 7.4 16.34 23.74 16.26 2,219,490 0.85
CALCULATOR 136,500 16.34 18.5 40 7.4 16.34 23.74 16.26 2,219,490 0.85
THIS FORMULA IS BASED ON A P/E OF 10
Barrels per barrel % 50 9.3 16.34 25.59 24.41 3,331,965 1.28
60 11.1 16.34 27.44 32.56 4,444,440 1.71
70 13.0 16.34 29.29 40.71 5,556,915 2.14
80 14.8 16.34 31.14 48.86 6,669,390 2.57
90 16.7 16.34 32.99 57.01 7,781,865 2.99
100 18.5 16.34 34.84 65.16 8,894,340 3.42
110 20.4 16.34 36.69 73.31 10,006,815 3.85
120 22.2 16.34 38.54 81.46 11,119,290 4.28
130 24.1 16.34 40.39 89.61 12,231,765 4.70
140 25.9 16.34 42.24 97.76 13,344,240 5.13
140
Barrels per barrel % (add today's Oil value)
120 100 80 Margin per Barrel
60
Total Cost per Barrel
40 20 0
Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu mn mn mn mn mn mn mn I mn J mn mn mn C D E F G H K L M
THIS FORMULA IS BASED ON THE ASSUMPTION ON 5 BARREL PRODUCTION PER WELL PER DAY AND HAS BEEN TAKEN FROM THE BUSINESSPLAN, CARMEL ENERGY INC. ISSUED IN DECEMBER 2007 THIS FORMULA IS BASED ON THE ASSUMPTION, THAT ALL WELLS WILL HAVE BEEN TREATED WITH THE MICRO BACTERIAL TREATMENT, FOR WHICH THE COMPANY HAS A BUDGET OF $ 450.000 PER YEAR (2 TREATMENTS) THIS VALUATION DOES NOT INCLUDE AN ASSET VALUE FOR THE PROOVEN RESEVERS ETC. THIS IS JUST BASED ON ESTIMATED EARNINGS BY A 1 YEAR FULL PRODUCTION AFTER THE MICRO BAC TREATMENT.
Yearly Barrel Production Fix Cost Royalties over Barrel Barrel Price Evolution Royalty Cost in USD Fix Cost in USD Total Cost per Barrel Margin per Barrel Yearly Total Profit USD Share Value Ratio
136,500 16.34 18.5 40 7.4 16.34 23.74 16.26 2,219,490 0.85
CALCULATOR 136,500 16.34 18.5 40 7.4 16.34 23.74 16.26 2,219,490 0.85
THIS FORMULA IS BASED ON A P/E OF 10
Barrels per barrel % 50 9.3 16.34 25.59 24.41 3,331,965 1.28
60 11.1 16.34 27.44 32.56 4,444,440 1.71
70 13.0 16.34 29.29 40.71 5,556,915 2.14
80 14.8 16.34 31.14 48.86 6,669,390 2.57
90 16.7 16.34 32.99 57.01 7,781,865 2.99
100 18.5 16.34 34.84 65.16 8,894,340 3.42
110 20.4 16.34 36.69 73.31 10,006,815 3.85
120 22.2 16.34 38.54 81.46 11,119,290 4.28
130 24.1 16.34 40.39 89.61 12,231,765 4.70
140 25.9 16.34 42.24 97.76 13,344,240 5.13
140
Barrels per barrel % (add today's Oil value)
120 100 80 Margin per Barrel
60
Total Cost per Barrel
40 20 0
Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu Colu mn mn mn mn mn mn mn I mn J mn mn mn C D E F G H K L M
THIS FORMULA IS BASED ON THE ASSUMPTION ON 5 BARREL PRODUCTION PER WELL PER DAY AND HAS BEEN TAKEN FROM THE BUSINESSPLAN, CARMEL ENERGY INC. ISSUED IN DECEMBER 2007 THIS FORMULA IS BASED ON THE ASSUMPTION, THAT ALL WELLS WILL HAVE BEEN TREATED WITH THE MICRO BACTERIAL TREATMENT, FOR WHICH THE COMPANY HAS A BUDGET OF $ 450.000 PER YEAR (2 TREATMENTS) THIS VALUATION DOES NOT INCLUDE AN ASSET VALUE FOR THE PROOVEN RESEVERS ETC. THIS IS JUST BASED ON ESTIMATED EARNINGS BY A 1 YEAR FULL PRODUCTION AFTER THE MICRO BAC TREATMENT.
Related Documents
Carmel Earning New
November 2019 17
Carmel
December 2019 68
Carmel Facts
May 2020 7
Damodaran On Earning Mult
April 2020 10
Carmel, Ny Flier-1
December 2019 14