Thank for sharing your xls, Packer. I have this rough calculation for BXE...does this seem roughly on track with your thinking?
11/5/2015
Low netback/boe/d 12.58
High netback/boe/d 15
# days/year 364
Company's Boe/d 40277
Net debt 723,000,000.00
Fully diluted share count 205,800,000.00
Low valuation multiple 8
High valuation multiple 10
Canadian/usd exchange rate 0.75
Valuation: low netback/low multiple usd 2.75
Valuation: high netback/high multiple usd 5.39