FSLR · First Solar, Inc.
$195.322026-05-17Sector: Energy; Industry: Solar; Sub-Industry: Semiconductors
Intrinsic Value Range Comparison · Mulya.ai
Bull
$429
+119.8% vs market
Base · active
$193
-1.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($182 · $429) Analysts Range ($150 · $330) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $2.9B | — | 20.1% | 18.1% | $481MM | −$617MM | −$136MM | 11.3% | — | 11.0% | $4.4B | $4.35 | — |
| 2022.Q4 | $2.6B | -10.4% | -1.0% | 45.0% | −$15MM | $807MM | $792MM | 11.4% | — | -0.4% | $3.5B | $-0.41 | — |
| 2023.Q4 | $3.3B | 26.7% | 25.8% | 6.8% | $799MM | −$1.4B | −$560MM | 11.0% | — | 18.6% | $5.2B | $7.72 | — |
| 2024.Q4 | $4.2B | 26.7% | 33.2% | 8.1% | $1.3B | −$1.6B | −$305MM | 11.6% | — | 21.4% | $6.8B | $12.00 | — |
| 2025.Q4 | $5.2B | 24.1% | 30.6% | 3.3% | $1.5B | −$159MM | $1.4B | 11.8% | — | 22.1% | $7.2B | $14.19 | 13.2 |
| italics below = DCF projection · 10yr Rev CAGR: 7.4% |
| 2026.Q4 | $5.1B | +-1.6% | 31.2% | 5.0% | $1.5B | $0MM | $1.5B | 11.2% | $1.4B | 21.2% | $7.2B | $14.15 | 13.8 |
| 2027.Q4 | $6.0B | +17.3% | 35.5% | 6.7% | $2.0B | −$163MM | $1.8B | 11.0% | $1.5B | 27.5% | $7.3B | $18.54 | 10.5 |
| 2028.Q4 | $6.6B | +10.4% | 38.3% | 8.3% | $2.3B | −$203MM | $2.1B | 10.7% | $1.6B | 31.3% | $7.5B | $21.66 | 9.0 |
| 2029.Q4 | $7.3B | +9.8% | 40.9% | 10.0% | $2.7B | −$4.4B | −$1.7B | 10.4% | −$1.1B | 27.6% | $11.9B | $24.93 | 7.8 |
| 2030.Q4 | $7.9B | +8.8% | 40.9% | 11.7% | $2.9B | −$3.1B | −$250MM | 10.2% | −$150MM | 21.3% | $15.0B | $26.63 | 7.3 |
|
| Term. Yr+ | $11.1B | 4.1% | 28.0% | 20.0% | $2.5B | −$1.0B | $1.5B | 8.6% | $12.5B | 10.1% | — | — | — |
Active scenario IV: $193 (-1.3% vs market)