KOS
Kosmos Energy Ltd
Price:  
5.91 
USD
Volume:  
7,169,562.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Kosmos Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Kosmos Energy Ltd (KOS) is 8.36 USD. This Kosmos valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.91 USD, the upside of Kosmos Energy Ltd is %.

The range of the Intrinsic Value is 4.13 - 22.29 USD

5.91 USD
Stock Price
8.36 USD
Intrinsic Value
Intrinsic Value Details

Kosmos Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 4.13 - 22.29 8.36 41.4%
DCF (Growth 10y) 25.68 - 93.21 41.40 600.6%
DCF (EBITDA 5y) 6.25 - 13.69 10.00 69.2%
DCF (EBITDA 10y) 17.57 - 32.62 24.89 321.2%
Fair Value 2.35 - 2.35 2.35 -60.19%
P/E 3.68 - 6.58 5.23 -11.5%
EV/EBITDA 0.98 - 9.17 5.17 -12.4%
EPV 14.10 - 19.05 16.58 180.5%
DDM - Stable 3.79 - 10.13 6.96 17.8%
DDM - Multi 10.90 - 23.01 14.83 150.9%

Kosmos Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,786.86
Beta 0.22
Outstanding shares (mil) 471.55
Enterprise Value (mil) 5,187.59
Market risk premium 4.60%
Cost of Equity 9.93%
Cost of Debt 4.35%
WACC 6.82%