The Discounted Cash Flow (DCF) valuation of Kosmos Energy Ltd (KOS) is 9.04 USD. With the latest stock price at 4.29 USD, the upside of Kosmos Energy Ltd based on DCF is 110.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.5% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.17 - 18.51 | 9.04 |
| Upside | 20.5% - 331.5% | 110.8% |