KOS - NYSE
Kosmos Energy Ltd.
$2.99
+0.67%Kosmos Energy Ltd., a deep-water independent oil and gas exploration and production company, focuses along the Atlantic Margins. The company's primary assets include production offshore Ghana, Equatorial Guinea, and the U.S. Gulf of Mexico, as well as a gas development offshore Mauritania and Senegal. It also maintains a proven basin exploration program. The company was founded in 2003 and is headquartered in Dallas, Texas.
At a Glance
Live SnapshotKosmos Energy Ltd. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $173.4M | $224.3M | $290.2M | $375.4M | $485.6M | $628.3M | $812.8M | $1.1B | $1.4B | $1.8B |
| Maintenance CapEx | -$81.3M | -$105.2M | -$136.2M | -$176.1M | -$227.9M | -$294.8M | -$381.4M | -$493.4M | -$638.3M | -$825.8M |
| Owner Earnings | $92.0M | $119.0M | $154.0M | $199.2M | $257.8M | $333.5M | $431.4M | $558.1M | $722.0M | $934.1M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $85.2M | $102.1M | $122.3M | $146.5M | $175.4M | $210.1M | $251.7M | $301.5M | $361.2M | $432.7M |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.