Kosmos Energy Ltd
NYSE:KOS

Watchlist Manager
Kosmos Energy Ltd Logo
Kosmos Energy Ltd
NYSE:KOS
Watchlist
Price: 0.8707 USD -3.26% Market Closed
Market Cap: 416.5m USD

Intrinsic Value

The intrinsic value of one KOS stock under the Base Case scenario is 7.4237 USD. Compared to the current market price of 0.8707 USD, Kosmos Energy Ltd is Undervalued by 88%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

KOS Intrinsic Value
7.4237 USD
Undervaluation 88%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Kosmos Energy Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about KOS?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is KOS valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Kosmos Energy Ltd.

Explain Valuation
Compare KOS to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about KOS?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kosmos Energy Ltd

Current Assets 365.6m
Cash & Short-Term Investments 64m
Receivables 103.3m
Other Current Assets 198.2m
Non-Current Assets 4.7B
Long-Term Investments 3m
PP&E 4.2B
Other Non-Current Assets 512.6m
Current Liabilities 705.4m
Accounts Payable 200.8m
Accrued Liabilities 231.1m
Other Current Liabilities 273.5m
Non-Current Liabilities 3.5B
Long-Term Debt 2.7B
Other Non-Current Liabilities 757.1m
Efficiency

Free Cash Flow Analysis
Kosmos Energy Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kosmos Energy Ltd

Revenue
1.4B USD
Cost of Revenue
-710.8m USD
Gross Profit
680.5m USD
Operating Expenses
-814.7m USD
Operating Income
-134.2m USD
Other Expenses
-195m USD
Net Income
-329.2m USD
Fundamental Scores

KOS Profitability Score
Profitability Due Diligence

Kosmos Energy Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Strong 3Y Average Gross Margin
Strong 3Y Average Operating Margin
Healthy Gross Margin
37/100
Profitability
Score

Kosmos Energy Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

KOS Solvency Score
Solvency Due Diligence

Kosmos Energy Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Positive Net Debt
26/100
Solvency
Score

Kosmos Energy Ltd's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KOS Price Targets Summary
Kosmos Energy Ltd

Wall Street analysts forecast KOS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for KOS is 2.7612 USD with a low forecast of 1.01 USD and a high forecast of 6.825 USD.

Lowest
Price Target
1.01 USD
16% Upside
Average
Price Target
2.7612 USD
217% Upside
Highest
Price Target
6.825 USD
684% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for KOS is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

KOS Insider Trading
Buy and sell transactions by insiders

KOS News

Other Videos
What is the Intrinsic Value of one KOS stock?

The intrinsic value of one KOS stock under the Base Case scenario is 7.4237 USD.

Is KOS stock undervalued or overvalued?

Compared to the current market price of 0.8707 USD, Kosmos Energy Ltd is Undervalued by 88%.

Back to Top