As of 2024-07-27, the Intrinsic Value of Corning Inc (GLW) is
37.80 USD. This Corning valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.85 USD, the upside of Corning Inc is
%.
The range of the Intrinsic Value is 23.75 - 78.82 USD
37.80 USD
Intrinsic Value
Corning Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.75 - 78.82 |
37.80 |
-11.8% |
| DCF (Growth 10y) |
31.59 - 95.32 |
48.01 |
12.0% |
| DCF (EBITDA 5y) |
42.07 - 55.91 |
46.86 |
9.4% |
| DCF (EBITDA 10y) |
45.48 - 66.07 |
53.25 |
24.3% |
| Fair Value |
17.92 - 17.92 |
17.92 |
-58.18% |
| P/E |
18.61 - 31.59 |
25.00 |
-41.7% |
| EV/EBITDA |
25.61 - 44.30 |
33.44 |
-22.0% |
| EPV |
5.61 - 10.50 |
8.05 |
-81.2% |
| DDM - Stable |
5.82 - 18.81 |
12.32 |
-71.3% |
| DDM - Multi |
27.96 - 61.46 |
37.58 |
-12.3% |
Corning Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36,706.17 |
| Beta |
0.79 |
| Outstanding shares (mil) |
856.62 |
| Enterprise Value (mil) |
42,709.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.02% |
| Cost of Debt |
5.04% |
| WACC |
9.03% |