Kosmos Energy

Global Urbanization Will Sustain Robust Offshore LNG Growth

AnalystHighTarget

Not Invested

Consensus Narrative from 7 Analysts

Published

05 May 25

Updated

15 Aug 25

AnalystHighTarget's Fair Value

US$7.00

76.4% undervalued

15 Aug

US$1.65

-65.3%

-4.1%

Author's Valuation

US$7.0

76.4% undervalued

AnalystHighTarget Fair Value

Narrative

Updates1

Shared on07 May 25

AnalystHighTarget Fair Value

US$7.0

76.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.73%

Oil and Gas revenue growth rate

7.62%

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$412.47m

Earnings '28

11.97x

PE Ratio '28

US$4.94b

Market Cap '28

US$4.94b

Market Cap '28

498.10m

No. shares '28

US$9.91

Share Price '28

US$9.91 Share Price '28

Discounted to 2025 @ 12.31% p.a.

US$7.00

Fair Value '25