Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Energy
/
Kosmos Energy
KOS
Kosmos Energy
Fossil Fuel Exposure Will Challenge Valuation Despite Future Upside
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 7 Analysts
Published
08 May 25
Updated
20 Aug 25
1
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$2.00
8.0% undervalued
intrinsic discount
20 Aug
US$1.84
Loading
1Y
-61.8%
7D
8.2%
Author's Valuation
US$2.0
8.0% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$2.0
8.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-455m
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$1.4b
Earnings US$207.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.73%
Oil and Gas revenue growth rate
7.78%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.32%
Calculation
US$207.83m
Earnings '28
x
6.78x
PE Ratio '28
=
US$1.41b
Market Cap '28
US$1.41b
Market Cap '28
/
497.85m
No. shares '28
=
US$2.83
Share Price '28
US$2.83
Share Price '28
Discounted to 2025 @ 12.32% p.a.
=
US$2.00
Fair Value '25
