I am updating/trying to verify some numbers on some other juniors (PRY, DTX, BTE) and hope to include those in a later edition, but thought I would post the attached anyway. It's a work in progress but may hold some interest for a few of you. I've now included the production assumption used in the EV/boepd calculation. Ultimate goal is to get a cashflow metric in it as well.
I have found that trying to nail a good production number for E&P juniors is sometimes the oil & gas equivalent of an enigma, wrapped in a riddle, surrounded by a mystery.
Let me know if you see any issues or have any comments. As Oiljack would say "use or flush." Please do not re-post.