FSLR
First Solar Inc
Price:  
158.05 
USD
Volume:  
2,884,631.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FSLR Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of First Solar Inc (FSLR) is 69.58 USD. This FSLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 158.05 USD, the upside of First Solar Inc is %.

The range of the Intrinsic Value is 50.06 - 127.95 USD

158.05 USD
Stock Price
69.58 USD
Intrinsic Value
Intrinsic Value Details

FSLR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.06 - 127.95 69.58 -56.0%
DCF (Growth 10y) 59.31 - 146.68 81.43 -48.5%
DCF (EBITDA 5y) 106.92 - 197.67 148.64 -6.0%
DCF (EBITDA 10y) 98.75 - 194.29 140.00 -11.4%
Fair Value 110.94 - 110.94 110.94 -29.81%
P/E 32.34 - 182.29 106.55 -32.6%
EV/EBITDA 94.45 - 172.10 136.48 -13.7%
EPV (14.94) - (26.02) (20.48) -113.0%
DDM - Stable 36.85 - 141.33 89.09 -43.6%
DDM - Multi 32.83 - 100.16 49.73 -68.5%

FSLR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,886.06
Beta 1.22
Outstanding shares (mil) 106.84
Enterprise Value (mil) 15,892.46
Market risk premium 4.60%
Cost of Equity 9.63%
Cost of Debt 5.00%
WACC 9.57%