Gas price assumption is the key, $3/mmbtu is very low...
recent contracts for LNG are priced at closer to oil parity, so after taking out the cost of liquefaction and using $80/bbl oil it equates ~ $9/mmtbu.
Just doing some rough calculations, assuming revenue of ~ $50/boe for the gas at...