Kistos Holdings Plc

AIM:KIST Stock Report

Market Cap: UK£87.0m

Kistos Holdings Valuation

Is KIST undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of KIST when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: KIST (£1.05) is trading below our estimate of fair value (£6.73)

Significantly Below Fair Value: KIST is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for KIST?

Key metric: As KIST is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for KIST. This is calculated by dividing KIST's market cap by their current revenue.
What is KIST's PS Ratio?
PS Ratio0.5x
Sales€206.52m
Market Cap€105.19m

Price to Sales Ratio vs Peers

How does KIST's PS Ratio compare to its peers?

The above table shows the PS ratio for KIST vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average1.2x
PHAR Pharos Energy
0.8x-6.9%UK£87.3m
AET Afentra
1.3x9.2%UK£103.1m
CASP Caspian Sunrise
2.4x-11.2%UK£72.2m
JSE Jadestone Energy
0.4x2.6%UK£135.3m
KIST Kistos Holdings
0.5x12.0%UK£87.0m

Price-To-Sales vs Peers: KIST is good value based on its Price-To-Sales Ratio (0.5x) compared to the peer average (1.2x).

Price to Sales Ratio vs Industry

How does KIST's PS Ratio compare vs other companies in the GB Oil and Gas Industry?

12 CompaniesPrice / SalesEstimated GrowthMarket Cap
ROSN Rosneft Oil
0.1xn/aUS$21.03b
TLW Tullow Oil
0.2x-6.8%US$383.71m
ENQ EnQuest
0.2x-9.5%US$262.96m
NWF NWF Group
0.08x4.8%US$94.48m
KIST 0.5xIndustry Avg. 1.4xNo. of Companies12PS01.22.43.64.86+
12 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: KIST is good value based on its Price-To-Sales Ratio (0.5x) compared to the UK Oil and Gas industry average (1.4x).

Price to Sales Ratio vs Fair Ratio

What is KIST's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

KIST PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio0.5x
Fair PS Ratio1.1x

Price-To-Sales vs Fair Ratio: KIST is good value based on its Price-To-Sales Ratio (0.5x) compared to the estimated Fair Price-To-Sales Ratio (1.1x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst KIST forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUK£1.05
UK£2.56
+144.0%
10.6%UK£2.83UK£2.29n/a2
Dec ’25UK£1.11
UK£2.56
+130.8%
10.6%UK£2.83UK£2.29n/a2
Nov ’25UK£1.07
UK£2.89
+170.1%
20.5%UK£3.48UK£2.30n/a2
Oct ’25UK£1.14
UK£2.89
+153.5%
20.5%UK£3.48UK£2.30n/a2
Sep ’25UK£1.38
UK£3.58
+159.7%
16.3%UK£4.17UK£3.00n/a2
Aug ’25UK£1.27
UK£3.58
+181.7%
17.0%UK£4.18UK£2.97n/a2
Jul ’25UK£1.32
UK£3.58
+171.0%
17.0%UK£4.18UK£2.97n/a2
Jun ’25UK£1.37
UK£3.60
+162.9%
15.4%UK£4.16UK£3.05n/a2
May ’25UK£1.77
UK£4.56
+158.4%
0.2%UK£4.57UK£4.55n/a2
Apr ’25UK£1.46
UK£4.56
+212.4%
0.2%UK£4.57UK£4.55n/a2
Mar ’25UK£1.70
UK£4.70
+176.5%
2.9%UK£4.84UK£4.56n/a2
Feb ’25UK£1.42
UK£5.62
+294.5%
13.9%UK£6.40UK£4.84n/a2
Jan ’25UK£1.65
UK£5.55
+236.1%
14.2%UK£6.34UK£4.76n/a2
Dec ’24UK£1.95
UK£5.58
+186.1%
14.8%UK£6.40UK£4.75UK£1.112
Nov ’24UK£1.93
UK£5.58
+189.8%
14.8%UK£6.40UK£4.75UK£1.072
Oct ’24UK£2.15
UK£5.58
+160.1%
14.8%UK£6.40UK£4.75UK£1.142
Sep ’24UK£2.50
UK£5.89
+135.6%
18.6%UK£6.98UK£4.80UK£1.382
Aug ’24UK£2.40
UK£5.89
+145.4%
18.6%UK£6.98UK£4.80UK£1.272
Jul ’24UK£2.35
UK£6.31
+168.4%
3.6%UK£6.53UK£6.08UK£1.322
Jun ’24UK£2.35
UK£6.32
+169.4%
3.2%UK£6.52UK£6.11UK£1.372
May ’24UK£3.04
UK£7.28
+139.5%
13.5%UK£8.26UK£6.30UK£1.772
Apr ’24UK£2.98
UK£6.87
+130.6%
12.6%UK£7.74UK£6.01UK£1.462
Mar ’24UK£3.35
UK£6.87
+105.1%
12.6%UK£7.74UK£6.01UK£1.702
Feb ’24UK£3.76
UK£6.87
+82.7%
12.6%UK£7.74UK£6.01UK£1.422
Jan ’24UK£4.35
UK£8.09
+85.9%
19.4%UK£9.65UK£6.52UK£1.652
Dec ’23UK£4.68
UK£8.09
+72.8%
19.4%UK£9.65UK£6.52UK£1.952

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/19 11:26
End of Day Share Price 2024/12/19 00:00
Earnings2024/06/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Kistos Holdings Plc is covered by 2 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
James CarmichaelBerenberg
Ashley KeltyPanmure Liberum