GLW · Corning Inc
$223.002026-07-21Sector: Technology; Industry: Hardware, Equipment & Parts; Sub-Industry: Electronic Components
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$84
-62.4% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($44 · $99) Analysts Range ($120 · $228) 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 |
|---|
| 2024.Q1 | $12.6B | — | 7.8% | 22.9% | $754MM | $112MM | $866MM | 9.1% | — | 3.7% | $20.5B | $0.67 | — |
| 2024.Q4 | $12.6B | 0.0% | 7.8% | 27.2% | $711MM | −$341MM | $371MM | 8.9% | — | 3.6% | $19.4B | $0.67 | — |
| 2025.Q1 | $13.1B | 4.2% | 9.5% | 27.1% | $908MM | −$406MM | $502MM | 9.7% | — | 4.6% | $19.9B | $0.59 | — |
| 2025.Q4 | $13.1B | 0.0% | 9.5% | 15.1% | $1.1B | −$418MM | $639MM | 8.9% | — | 4.9% | $22.9B | $0.59 | — |
| 2026.Q1 | $16.3B | 24.4% | 16.8% | 16.1% | $2.3B | −$513MM | $1.8B | 9.4% | — | 10.2% | $22.3B | $2.10 | 70.1 |
| italics below = DCF projection · 10yr Rev CAGR: 10.5% |
| 2027.Q1 | $19.8B | +21.6% | 15.6% | 16.5% | $2.6B | −$890MM | $1.7B | 9.2% | $1.6B | 11.4% | $23.2B | $2.74 | 81.4 |
| 2028.Q1 | $23.6B | +19.0% | 16.6% | 16.9% | $3.3B | −$1.3B | $1.9B | 9.2% | $1.6B | 13.6% | $24.5B | $3.43 | 65.0 |
| 2029.Q1 | $28.2B | +19.3% | 17.3% | 17.2% | $4.0B | −$2.5B | $1.5B | 9.1% | $1.2B | 15.6% | $27.0B | $4.26 | 52.3 |
| 2030.Q1 | $31.3B | +11.0% | 17.3% | 17.6% | $4.5B | −$651MM | $3.8B | 9.0% | $2.7B | 16.3% | $27.7B | $4.70 | 47.4 |
| 2031.Q1 | $33.7B | +7.9% | 17.3% | 18.0% | $4.8B | −$592MM | $4.2B | 9.0% | $2.7B | 17.1% | $28.3B | $5.05 | 44.2 |
|
| Term. Yr+ | $46.1B | 4.1% | 19.4% | 20.0% | $7.1B | −$1.4B | $5.7B | 8.6% | $54.1B | 20.7% | — | — | — |
Active scenario IV: $84 (-62.4% vs market)