I like your estimates, but I would think they were on the low side. While doing DD I found a company with an oil refinery in the Philippines, it was producing 50000 barrels a day. It was trading at about $22 a share.
Another thing to remember is that after there is a sign deal we would be looking at least 3 to 4 year before they would be producing any oil.