As of 2025-05-15, the Intrinsic Value of First Solar Inc (FSLR) is 187.55 USD. This FSLR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 192.98 USD, the upside of First Solar Inc is -2.80%.
The range of the Intrinsic Value is 134.82 - 326.74 USD
Based on its market price of 192.98 USD and our intrinsic valuation, First Solar Inc (FSLR) is overvalued by 2.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 134.82 - 326.74 | 187.55 | -2.8% |
| DCF (Growth 10y) | 155.03 - 360.01 | 211.97 | 9.8% |
| DCF (EBITDA 5y) | 271.66 - 483.78 | 372.59 | 93.1% |
| DCF (EBITDA 10y) | 268.78 - 518.70 | 379.68 | 96.7% |
| Fair Value | 294.89 - 294.89 | 294.89 | 52.81% |
| P/E | 212.74 - 309.55 | 235.14 | 21.8% |
| EV/EBITDA | 201.79 - 462.62 | 356.71 | 84.8% |
| EPV | (12.17) - (19.50) | (15.84) | -108.2% |
| DDM - Stable | 87.21 - 295.62 | 191.42 | -0.8% |
| DDM - Multi | 104.87 - 289.05 | 155.42 | -19.5% |
| Market Cap (mil) | 20,695.18 |
| Beta | 0.41 |
| Outstanding shares (mil) | 107.24 |
| Enterprise Value (mil) | 20,413.74 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.53% |
| Cost of Debt | 5.00% |
| WACC | 9.30% |