The Discounted Cash Flow (DCF) valuation of Kosmos Energy Ltd (KOS) is (29.61) USD. With the latest stock price at 2.77 USD, the upside of Kosmos Energy Ltd based on DCF is -1169.1%.
Based on the latest price of 2.77 USD and our DCF valuation, Kosmos Energy Ltd (KOS) is a sell. selling Kosmos stocks now will result in a potential gain of 1169.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.3% | 4.9% |
| Long-term Growth Rate | 3.0% - 4.2% | 3.6% |
| Fair Price | (128.62) - (18.84) | (29.61) |
| Upside | -4743.4% - -780.0% | -1169.1% |