Re: Updated Valuation Numbres - Repasted Sensitivities
in response to
by
Welcome To The Canadian Imperial Venture HUB On AGORACOM
Identify, Focus, Develop.
Message: OIL SHALE RECOVERY
|
|
|
Reserves (million barrels) |
||||||
|
|
4.9 |
500 |
750 |
1,000 |
1,250 |
1,500 |
1,750 |
2,000 |
|
Recovery Rate (%) |
15.0% |
1.22 |
1.83 |
2.44 |
3.06 |
3.67 |
4.28 |
4.89 |
|
20.0% |
1.63 |
2.44 |
3.26 |
4.07 |
4.89 |
5.70 |
6.52 |
|
|
25.0% |
2.04 |
3.06 |
4.07 |
5.09 |
6.11 |
7.13 |
8.15 |
|
|
30.0% |
2.44 |
3.67 |
4.89 |
6.11 |
7.33 |
8.56 |
9.78 |
|
|
35.0% |
2.85 |
4.28 |
5.70 |
7.13 |
8.56 |
9.98 |
11.41 |
|
|
40.0% |
3.26 |
4.89 |
6.52 |
8.15 |
9.78 |
11.41 |
13.04 |
|
|
45.0% |
3.67 |
5.50 |
7.33 |
9.17 |
11.00 |
12.84 |
14.67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserves (million barrels) |
|||||||
|
4.9 |
500 |
750 |
1,000 |
1,250 |
1,500 |
1,750 |
2,000 |
|
|
Oil Price ($) |
80 |
1.36 |
2.04 |
2.72 |
3.40 |
4.07 |
4.75 |
5.43 |
|
100 |
1.70 |
2.55 |
3.40 |
4.24 |
5.09 |
5.94 |
6.79 |
|
|
120 |
2.04 |
3.06 |
4.07 |
5.09 |
6.11 |
7.13 |
8.15 |
|
|
140 |
2.38 |
3.57 |
4.75 |
5.94 |
7.13 |
8.32 |
9.51 |
|
|
160 |
2.72 |
4.07 |
5.43 |
6.79 |
8.15 |
9.51 |
10.87 |
|
|
180 |
3.06 |
4.58 |
6.11 |
7.64 |
9.17 |
10.70 |
12.22 |
|
|
200 |
3.40 |
5.09 |
6.79 |
8.49 |
10.19 |
11.89 |
13.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserves (million barrels) |
|||||||
|
4.9 |
500 |
750 |
1,000 |
1,250 |
1,500 |
1,750 |
2,000 |
|
|
Profit per barrel as % of Oil Price |
12.5% |
1.53 |
2.29 |
3.06 |
3.82 |
4.58 |
5.35 |
6.11 |
|
15.0% |
1.83 |
2.75 |
3.67 |
4.58 |
5.50 |
6.42 |
7.33 |
|
|
17.5% |
2.14 |
3.21 |
4.28 |
5.35 |
6.42 |
7.49 |
8.56 |
|
|
20.0% |
2.44 |
3.67 |
4.89 |
6.11 |
7.33 |
8.56 |
9.78 |
|
|
22.5% |
2.75 |
4.13 |
5.50 |
6.88 |
8.25 |
9.63 |
11.00 |
|
|
25.0% |
3.06 |
4.58 |
6.11 |
7.64 |
9.17 |
10.70 |
12.22 |
|
|
27.5% |
3.36 |
5.04 |
6.72 |
8.40 |
10.09 |
11.77 |
13.45 |
Reserves (million barrels)
4.9
500
750
1,000
1,250
1,500
1,750
2,000
Recovery Rate (%)
15.0%
1.22
1.83
2.44
3.06
3.67
4.28
4.89
20.0%
1.63
2.44
3.26
4.07
4.89
5.70
6.52
25.0%
2.04
3.06
4.07
5.09
6.11
7.13
8.15
30.0%
2.44
3.67
4.89
6.11
7.33
8.56
9.78
35.0%
2.85
4.28
5.70
7.13
8.56
9.98
11.41
40.0%
3.26
4.89
6.52
8.15
9.78
11.41
13.04
45.0%
3.67
5.50
7.33
9.17
11.00
12.84
14.67
Reserves (million barrels)
4.9
500
750
1,000
1,250
1,500
1,750
2,000
Oil Price ($)
80
1.36
2.04
2.72
3.40
4.07
4.75
5.43
100
1.70
2.55
3.40
4.24
5.09
5.94
6.79
120
2.04
3.06
4.07
5.09
6.11
7.13
8.15
140
2.38
3.57
4.75
5.94
7.13
8.32
9.51
160
2.72
4.07
5.43
6.79
8.15
9.51
10.87
180
3.06
4.58
6.11
7.64
9.17
10.70
12.22
200
3.40
5.09
6.79
8.49
10.19
11.89
13.58
Reserves (million barrels)
4.9
500
750
1,000
1,250
1,500
1,750
2,000
Profit per barrel as % of Oil Price
12.5%
1.53
2.29
3.06
3.82
4.58
5.35
6.11
15.0%
1.83
2.75
3.67
4.58
5.50
6.42
7.33
17.5%
2.14
3.21
4.28
5.35
6.42
7.49
8.56
20.0%
2.44
3.67
4.89
6.11
7.33
8.56
9.78
22.5%
2.75
4.13
5.50
6.88
8.25
9.63
11.00
25.0%
3.06
4.58
6.11
7.64
9.17
10.70
12.22
27.5%
3.36
5.04
6.72
8.40
10.09
11.77
13.45
Sorry for all these posts, I am having problems when pasting.
Regards,
Wil
5 Recommendations
Loading...
Loading...
New Message
Please
login
to post a reply