GLW
Corning Inc
Price:  
36.48 
USD
Volume:  
10,929,712.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Corning Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Corning Inc (GLW) is 34.15 USD. This Corning valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.48 USD, the upside of Corning Inc is %.

The range of the Intrinsic Value is 23.05 - 59.83 USD

36.48 USD
Stock Price
34.15 USD
Intrinsic Value
Intrinsic Value Details

Corning Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.05 - 59.83 34.15 -6.4%
DCF (Growth 10y) 31.29 - 74.11 44.34 21.5%
DCF (EBITDA 5y) 44.36 - 56.61 48.69 33.5%
DCF (EBITDA 10y) 47.75 - 65.95 54.78 50.2%
Fair Value 18.74 - 18.74 18.74 -48.62%
P/E 19.21 - 30.65 25.75 -29.4%
EV/EBITDA 27.14 - 41.17 33.02 -9.5%
EPV 5.80 - 10.04 7.92 -78.3%
DDM - Stable 5.51 - 14.31 9.91 -72.8%
DDM - Multi 27.12 - 48.50 34.26 -6.1%

Corning Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 29,877.12
Beta 0.86
Outstanding shares (mil) 819.00
Enterprise Value (mil) 35,880.12
Market risk premium 4.60%
Cost of Equity 10.62%
Cost of Debt 5.04%
WACC 9.26%