The Discounted Cash Flow (DCF) valuation of Kosmos Energy Ltd (KOS) is 9.66 USD. With the latest stock price at 5.46 USD, the upside of Kosmos Energy Ltd based on DCF is 77.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.5% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5.30 - 22.20 | 9.66 |
| Upside | -2.9% - 306.7% | 77.0% |