Kosmos Energy

Global Urbanization Will Sustain Robust Offshore LNG Growth

AnalystHighTarget

Not Invested

Community Contributor

Published

05 May 25

Updated

07 May 25

AnalystHighTarget's Fair Value

US$6.86

77.7% undervalued

07 May

US$1.53

-59.6%

6.3%

-59.6%

6.3%

You can edit this narrative until May 12 5:58 AM. Then, changes will post as Updates.

Author's Valuation

US$6.8677.7% undervalued

AnalystHighTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Decreased 1.93%

AnalystHighTarget Fair Value

US$6.86

77.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.99%

Oil and Gas revenue growth rate

1.12%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

12.32%

Calculation

US$432.42m

Earnings '28

11.18x

PE Ratio '28

US$4.83b

Market Cap '28

US$4.83b

Market Cap '28

497.85m

No. shares '28

US$9.71

Share Price '28

US$9.71 Share Price '28

Discounted to 2025 @ 12.32% p.a.

US$6.85

Fair Value '25

Global Urbanization Will Sustain Robust Offshore LNG Growth

Shared on07 May 25Fair value Decreased 1.93%

Shared on07 May 25
Fair value Decreased 1.93%