The Discounted Cash Flow (DCF) valuation of Kosmos Energy Ltd (KOS) is 4.85 USD. With the latest stock price at 2.17 USD, the upside of Kosmos Energy Ltd based on DCF is 123.6%.
Based on the latest price of 2.17 USD and our DCF valuation, Kosmos Energy Ltd (KOS) is a buy. buying Kosmos stocks now will result in a potential gain of 123.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.2% | 5.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3.29 - 7.19 | 4.85 |
| Upside | 51.8% - 231.4% | 123.6% |