3mmbbl condensate
contingent · P90 2.8 / P50 3 / P10 3.8
53mmbbl condensate
reserve · P90 33.4 / P50 52.7 / P10 60.5
Valued at: Karoon Energy Ltd 100%Permit: BM-S-40
20mmbbl oil
contingent · P90 20 / P50 20 / P10 20
Valued at: Karoon Energy Ltd 100%Permit: ECHIDNA
2 notes for review
- liquids: no best estimate stated; P50 taken as 20 from the low case
- liquids: high case not stated; set equal to P50
27mmbbl oil
contingent · P90 16 / P50 27 / P10 46
Valued at: Karoon Energy Ltd 100% of volumes already stated netPermit: S-M-1101 → S-M-1165
45mmbbl condensate
prospective · P90 45 / P50 45 / P10 45
Valued at: no ownership disclosed
4 notes for review
- no permit recorded for Grace
- NO STAKE: value shows as zero until ownership is known
- liquids: single estimate 45 mmbbl used for P90/P50/P10
- NO STAKE: Karoon Energy Ltd value shows as zero until a stake is entered
27mmbbl oil
contingent · P90 16 / P50 27 / P10 46
Valued at: Karoon Energy Ltd 100% of volumes already stated netPermit: KANGAROO-2
330mmbbl oil
prospective · P90 15 / P50 330 / P10 1193
Valued at: 100% of volumes already stated net
2 notes for review
- no permit recorded for Kangaroo West
- NO STAKE: value shows as zero until ownership is known
110mmbbl oil
prospective · P90 110 / P50 110 / P10 110
Valued at: Karoon Energy Ltd 100% of volumes already stated netPermit: WA-482-P → LEVITT-1
1 note for review
- liquids: single estimate 110 mmbbl used for P90/P50/P10
256mmbbl oil
prospective · P90 256 / P50 256 / P10 256
Valued at: no ownership disclosedPermit: Z-38 → MARINA-1
4 notes for review
- Marina straddles ['Z-38', 'MARINA-1'] with different interests [40, 75]
- NO STAKE: value shows as zero until ownership is known
- liquids: single estimate 256 mmbbl used for P90/P50/P10
- NO STAKE: Karoon Energy Ltd value shows as zero until a stake is entered
633mmbbl oil
prospective · P90 633 / P50 633 / P10 633
Valued at: no ownership disclosed
4 notes for review
- no permit recorded for Morro da Igreja
- NO STAKE: value shows as zero until ownership is known
- liquids: single estimate 633 mmbbl used for P90/P50/P10
- NO STAKE: Karoon Energy Ltd value shows as zero until a stake is entered
60mmbbl oil
contingent · P90 37.7 / P50 60.1 / P10 89.5
Valued at: Karoon Energy Ltd 100%Permit: NEON → S-M-1037
15mmbbl oil
prospective · P90 6.1 / P50 14.8 / P10 32.9
Valued at: Karoon Energy Ltd 100%Permit: NEON WEST → S-M-1037
13mmbbl oil
contingent · P90 13.2 / P50 13.2 / P10 13.2
Valued at: no ownership disclosed
4 notes for review
- no permit recorded for Patola
- NO STAKE: value shows as zero until ownership is known
- liquids: single estimate 13.2 mmbbl used for P90/P50/P10
- NO STAKE: Karoon Energy Ltd value shows as zero until a stake is entered
7,000bcf gas
contingent · P90 3000 / P50 7000 / P10 15000
Valued at: Karoon Energy Ltd 49%Permit: POSEIDON-1
52bcf gas
contingent · P90 30.1 / P50 52.2 / P10 100.3
7mmbbl condensate
contingent · P90 4 / P50 7 / P10 13.5
Valued at: 100% of volumes already stated netPermit: WHO DAT EAST
2 notes for review
- WHO DAT EAST: no ownership statement or schedule found for this permit
- NO STAKE: value shows as zero until ownership is known
50%
Probability of
8,651
mmbbl
36.1%
Value retained
$3,324,640,000.00
AUD
Leverage per instrument
ASX:KAR
194%
$1.54 → $2.98