Subscribe

Kistos plc (KIST.L)

GBp280.00 -2.50 (-0.89%)
GB LSE Energy Oil & Gas Exploration & Production
Address 107 Cheapside EC2V 6DN
London, GB
CEO Peter George Mann
IPO 2020-11-25
ISIN GB00BP7NQJ77

Explore sections of this company profile

Description

Kistos plc is an energy company specializing in the production of natural gas, known for its commitment to low carbon intensity operations. The company's primary asset is a significant 60% stake in the Q10-A gas field, located within the Dutch sector of the North Sea. Established in 2020, this entity maintains its headquarters in London, United Kingdom.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp280.00 -2.50 (-0.89%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
221.2K
Beta
1.13
Float Shares
55.12M
Free Float %
66.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.73% -4.56% -14.73% +13.33% +75.48% +51.11% +76.62% +17.24% +52.38% +153.02% +153.02%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
280.00
DCF (Unlevered) 319.37 +14.1%
DCF (Levered) 2,390.02 +753.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 3 +1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.43
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Oil & Gas Exploration & Production: +0.0%
    -1.9% Q4'25: +24.4% (vs Q4'23)
  • EPS growth Oil & Gas Exploration & Production: +11.9%
    +96.5% Q4'25: +128.9% (vs Q4'23)
  • FCF margin FCF growth · Oil & Gas Exploration & Production: +19.3%
    -14.4% Q4'25: +57.3% (vs Q4'23)
  • EBIT margin Oil & Gas Exploration & Production: +22.0%
    -4.7% Q4'25: +11.4% (vs Q4'23)
  • ROIC Oil & Gas Exploration & Production: +5.1%
    -6.4% Q4'25: +21.5% (vs Q4'23)
  • Share dilution Oil & Gas Exploration & Production: +0.0%
    +0.0% Q4'25: +0.1% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Oil & Gas Exploration & Production: 0.70×
    3.03× Q4'25: 1.00× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.45) × ERP
WACC = 51% × Ke + 49% × Kd (13.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 319.37 Current price: 280.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
2 EPS Ana.
Dec 2027
3 Rev. Ana.
2 EPS Ana.
Dec 2028
2 Rev. Ana.
2 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
91.64M
est: 100.04M (-8.4%)
411.51M
est: 413.94M (-0.6%)
222.83M
est: 280.12M (-20.5%)
221.51M
est: 227.16M (-2.5%)
217.41M
est: 230.53M (-5.7%)
505.56M
455.52M – 596.67M
+119.3% YoY
459.31M
417.07M – 540.01M
-9.1% YoY
356.42M
322.33M – 419.89M
-22.4% YoY
227.13M
205.41M – 267.58M
-36.3% YoY
EBITDA
76.08M
est: 62.99M (+20.8%)
374.37M
est: 260.62M (+43.6%)
90.14M
est: 162.30M (-44.5%)
38.37M
est: 131.62M (-70.8%)
92.81M
est: 133.57M (-30.5%)
292.92M
263.93M – 345.72M
+119.3% YoY
266.13M
241.65M – 312.89M
-9.1% YoY
206.51M
186.76M – 243.29M
-22.4% YoY
131.60M
119.02M – 155.04M
-36.3% YoY
EBIT
62.50M
est: 33.36M (+87.4%)
285.81M
est: 138.02M (+107.1%)
-16.81M
est: 71.54M (-123.5%)
-61.55M
est: 58.01M (-206.1%)
-10.20M
est: 58.87M (-117.3%)
129.11M
116.33M – 152.38M
+119.3% YoY
117.30M
106.51M – 137.91M
-9.1% YoY
91.02M
82.32M – 107.23M
-22.4% YoY
58.01M
52.46M – 68.34M
-36.3% YoY
Net Income
-41.01M
est: 28.97M (-241.6%)
25.96M
est: 96.12M (-73.0%)
-24.68M
est: -73.65M (+66.5%)
-52.00M
est: -17.14M (-203.4%)
-1.86M
est: -6.73M (+72.4%)
54.96M
41.69M – 77.88M
+916.4% YoY
33.06M
13.30M – 36.27M
-39.8% YoY
19.78M
16.44M – 23.11M
-40.2% YoY
15.48M
13.56M – 19.06M
-21.7% YoY
SGA
4.66M
est: 26.47M (-82.4%)
2.83M
est: 109.51M (-97.4%)
3.03M
est: 7.57M (-60.0%)
8.12M
est: 6.14M (+32.4%)
23.42M
est: 6.23M (+276.1%)
13.65M
12.30M – 16.12M
+119.3% YoY
12.41M
11.26M – 14.59M
-9.1% YoY
9.63M
8.71M – 11.34M
-22.4% YoY
6.13M
5.55M – 7.23M
-36.3% YoY
EPS
-0.71
est: 0.35 (-303.1%)
0.31
est: 1.16 (-73.3%)
-0.30
est: -0.89 (+66.2%)
-0.63
est: -0.20 (-220.9%)
-0.02
est: -0.10 (+78.3%)
0.77
0.50 – 0.94
+853.8% YoY
0.32
0.16 – 0.44
-58.4% YoY
0.23
0.20 – 0.28
-29.7% YoY
0.19
0.16 – 0.23
-17.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-28 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-27 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-26 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-22 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-15 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-14 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-01 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-373.33M
OE per share TTM
-4.51
Owner's Yield
-165.64%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
159.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-196.1K
Shares Outstanding
82.86M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Andrew Philip Austin Executive Chairman 996.1K male
Peter George Mann Chief Executive Officer & Executive Director 897.6K male
James David Calvert Thomson Chief Financial Officer & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits