- Joined
- Oct 2, 2017
- Messages
- 8,618
@Cryptical Envelopment
Put together a quick spread sheet to model out potential share prices based on different MCF Prices, Successful Wells, and Revenue Multiples. I'd expect average MCF prices to fall in the 1100/1600 range. Typical revenue multiples in the sector are 7x, I included a 3x model just in case.
Desert Mountain Energy Helium Price Well Count MCF BASIS Annual Revenue Per Well Total Revenue Revenue 3x Revenue 7x Outstanding shares Share Price w/3x Multiple Share Price w/7x Multiple 70 275 8,942,000 625,940,000 1,877,820,000 4,381,580,000 59,100,000 $31.77 $74.14 60 275 8,942,000 536,520,000 1,609,560,000 3,755,640,000 59,100,000 $27.23 $63.55 50 275 8,942,000 447,100,000 1,341,300,000 3,129,700,000 59,100,000 $22.70 $52.96 40 275 8,942,000 357,680,000 1,073,040,000 2,503,760,000 59,100,000 $18.16 $42.36 70 550 17,884,000 1,251,880,000 3,755,640,000 8,763,160,000 59,100,000 $63.55 $148.28 60 550 17,884,000 1,073,040,000 3,219,120,000 7,511,280,000 59,100,000 $54.47 $127.09 50 550 17,884,000 894,200,000 2,682,600,000 6,259,400,000 59,100,000 $45.39 $105.91 40 550 17,884,000 715,360,000 2,146,080,000 5,007,520,000 59,100,000 $36.31 $84.73 70 1100 35,768,000 2,503,760,000 7,511,280,000 17,526,320,000 59,100,000 $127.09 $296.55 60 1100 35,768,000 2,146,080,000 6,438,240,000 15,022,560,000 59,100,000 $108.94 $254.19 50 1100 35,768,000 1,788,400,000 5,365,200,000 12,518,800,000 59,100,000 $90.78 $211.82 40 1100 35,768,000 1,430,720,000 4,292,160,000 10,015,040,000 59,100,000 $72.63 $169.46 70 1600 71,536,000 5,007,520,000 15,022,560,000 35,052,640,000 59,100,000 $254.19 $593.11 60 1600 71,536,000 4,292,160,000 12,876,480,000 30,045,120,000 59,100,000 $217.88 $508.38 50 1600 71,536,000 3,576,800,000 10,730,400,000 25,037,600,000 59,100,000 $181.56 $423.65 40 1600 71,536,000 2,861,440,000 8,584,320,000 20,030,080,000 59,100,000 $145.25 $338.92 70 2100 143,072,000 10,015,040,000 30,045,120,000 70,105,280,000 59,100,000 $508.38 $1,186.21 60 2100 143,072,000 8,584,320,000 25,752,960,000 60,090,240,000 59,100,000 $435.75 $1,016.76 50 2100 143,072,000 7,153,600,000 21,460,800,000 50,075,200,000 59,100,000 $363.13 $847.30 40 2100 143,072,000 5,722,880,000 17,168,640,000 40,060,160,000 59,100,000 $290.50 $677.84 70 2600 143,072,000 10,015,040,000 30,045,120,000 70,105,280,000 59,100,000 $508.38 $1,186.21 60 2600 286,144,000 17,168,640,000 51,505,920,000 120,180,480,000 59,100,000 $871.50 $2,033.51 50 2600 286,144,000 14,307,200,000 42,921,600,000 100,150,400,000 59,100,000 $726.25 $1,694.59 40 2600 286,144,000 11,445,760,000 34,337,280,000 80,120,320,000 59,100,000 $581.00 $1,355.67 70 3100 286,144,000 20,030,080,000 60,090,240,000 140,210,560,000 59,100,000 $1,016.76 $2,372.43 60 3100 286,144,000 17,168,640,000 51,505,920,000 120,180,480,000 59,100,000 $871.50 $2,033.51 50 3100 286,144,000 14,307,200,000 42,921,600,000 100,150,400,000 59,100,000 $726.25 $1,694.59 40 3100 286,144,000 11,445,760,000 34,337,280,000 80,120,320,000 59,100,000 $581.00 $1,355.67
Well, if I make $10M I will be sure to send you a thank you card!
I appreciate the DD you're doing on this. Thanks for sharing.