As of 2024-09-11, the Intrinsic Value of First Solar Inc (FSLR) is
172.16 USD. This FSLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 208.22 USD, the upside of First Solar Inc is
%.
The range of the Intrinsic Value is 130.15 - 268.11 USD
172.16 USD
Intrinsic Value
FSLR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
130.15 - 268.11 |
172.16 |
-17.3% |
| DCF (Growth 10y) |
161.11 - 320.85 |
210.20 |
0.9% |
| DCF (EBITDA 5y) |
288.34 - 484.15 |
379.14 |
82.1% |
| DCF (EBITDA 10y) |
284.44 - 500.90 |
380.34 |
82.7% |
| Fair Value |
281.08 - 281.08 |
281.08 |
34.99% |
| P/E |
184.22 - 338.43 |
247.00 |
18.6% |
| EV/EBITDA |
226.93 - 457.50 |
326.00 |
56.6% |
| EPV |
(10.87) - (17.55) |
(14.21) |
-106.8% |
| DDM - Stable |
92.11 - 269.39 |
180.75 |
-13.2% |
| DDM - Multi |
109.82 - 253.13 |
153.58 |
-26.2% |
FSLR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,289.95 |
| Beta |
1.22 |
| Outstanding shares (mil) |
107.05 |
| Enterprise Value (mil) |
21,166.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.15% |
| Cost of Debt |
5.00% |
| WACC |
10.00% |