Kosmos Energy Ltd. (KOS) intrinsic value & 10-year financials
Kosmos Energy Ltd. (KOS) has a Graham intrinsic value of $12.84 per share. At $2.78 on Oct 17, 2026, the stock trades 78% below that value. Over the last 10 fiscal years revenue grew 14.3% a year to $1.3B, with an average return on invested capital of -4.8%.
- Graham intrinsic value
- $12.84
- Share price (Oct 17, 2026)
- $2.78
- Price vs Graham value
- 78% below
- Market cap
- $1.3B
- Revenue (FY2025)
- $1.3B
- Revenue growth (10-yr CAGR)
- 14.3%
- ROIC (10-yr avg)
- -4.8%
- Free cash flow (FY2025)
- —
KOS 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.3B | -$699.8M | -$1.47 | — | — | -19.0% |
| FY2024 | $1.7B | $189.9M | $0.40 | — | — | 5.3% |
| FY2023 | $1.7B | $213.5M | $0.44 | — | — | 6.9% |
| FY2022 | $2.3B | $226.6M | $0.48 | $518.9M | — | 7.7% |
| FY2021 | $1.3B | -$77.8M | -$0.19 | -$549.9M | — | -2.8% |
| FY2020 | $804.0M | -$411.6M | -$1.02 | -$77.8M | — | -16.2% |
| FY2019 | $1.5B | -$55.8M | -$0.14 | $187.4M | — | -2.0% |
| FY2018 | $886.7M | -$94.0M | -$0.23 | -$124.9M | — | -3.9% |
| FY2017 | $636.8M | -$222.8M | -$0.57 | $179.2M | — | -10.7% |
| FY2016 | $385.4M | -$283.8M | -$0.74 | -$592.4M | — | -12.8% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Kosmos Energy Ltd. is a consistent compounder, expanding top-line revenue at 14.4% annually over the past decade.
Kosmos Energy Ltd. has historically struggled to out-earn its cost of capital, averaging just -4.8% ROIC.
Over the decade, Kosmos Energy Ltd. shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Kosmos Energy Ltd. is modeled at 14.3% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $12.84 per share.