
Rival Technologies is making steady progress towards technology commercialization.
Below is an example of a projected market capitalization for Rival following
field deployment of the
TRU™ process:
Projection
- Market Capitalization
Economies of scale are
achieved using the TRU™ process
at the 25,000 BPD production level. SAGD projects are developed in four phases
reaching 100,000 BPD production over a three to five year span.
Using a July 2007 Value
comparison model and industry standards for valuing IP technologies, a potential
market
cap is projected below:
Single SAGD Project
S
Phase I production @ 25,000 (barrels
per day) BPD x 350 operating days per year = 8,750,000 barrels of bitumen annual
production
S
Projected
net profit of $1.50/barrel = $13,125,000 annualized
S
Shares outstanding :
47,182,560 = Net Profit per share of 0.27 cents - Phase One
S
Full production ( 8,750,000 x 4
phases) = 35,000,000 barrels annual production
S
projected net profit of $1.50 per
barrel = $52,500,000 annualized
S
Current total shares outstanding of
47,182,560 = Net Profit per share of
$1.11 at full production
S
Phase One:
Projected Market Capitalization = $197 million
S
Full Revenue:
Projected Market Capitalization = $ 787 million
*conversion rate US$.95=Can$1.00
Visit our website: www.rvti.com