I'd probably start with one saw osc & a sine sub one octave down, maybe with a bit of noise mixed in; short decay on the amp env. The rest is really just about finding the sweet spot of the filter (pretty low cutoff & almost no resonance) & driving it hard enough to get that warm sound.