GLW · Corning Incorporated
$147.922026-05-17Sector: Technology; Industry: Hardware, Equipment & Parts; Sub-Industry: Electronic Components
Intrinsic Value Range Comparison · Mulya.ai
R&D capitalized (5yr)Base · active
$54
-63.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($35 · $72) Analysts Range ($100 · $145) 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 | $14.1B | — | 16.7% | 20.3% | $1.9B | −$12MM | $1.9B | 7.5% | — | 9.3% | $20.2B | $2.22 | — |
| 2022.Q4 | $14.2B | 0.8% | 11.3% | 22.9% | $1.2B | −$500MM | $738MM | 8.5% | — | 6.1% | $20.4B | $1.53 | — |
| 2023.Q4 | $12.6B | -11.3% | 7.9% | 20.6% | $789MM | −$60MM | $729MM | 8.3% | — | 3.9% | $20.6B | $0.68 | — |
| 2024.Q4 | $13.1B | 4.2% | 9.7% | 27.2% | $923MM | −$368MM | $555MM | 8.9% | — | 4.6% | $19.4B | $0.59 | — |
| 2025.Q4 | $15.6B | 19.1% | 16.5% | 15.1% | $2.2B | −$448MM | $1.7B | 8.9% | — | 10.3% | $22.9B | $1.86 | 49.4 |
| italics below = DCF projection · 10yr Rev CAGR: 9.2% |
| 2026.Q4 | $18.7B | +19.6% | 15.9% | 15.6% | $2.5B | −$948MM | $1.6B | 9.8% | $1.4B | 10.7% | $23.9B | $2.61 | 56.7 |
| 2027.Q4 | $21.4B | +14.5% | 17.0% | 16.1% | $3.1B | −$1.1B | $1.9B | 9.7% | $1.6B | 12.5% | $25.0B | $3.18 | 46.5 |
| 2028.Q4 | $24.8B | +15.9% | 17.0% | 16.6% | $3.5B | −$2.2B | $1.3B | 9.6% | $986MM | 13.5% | $27.2B | $3.67 | 40.3 |
| 2029.Q4 | $27.2B | +9.5% | 17.0% | 17.1% | $3.8B | −$426MM | $3.4B | 9.4% | $2.4B | 14.0% | $27.6B | $3.99 | 37.1 |
| 2030.Q4 | $29.1B | +7.0% | 17.0% | 17.6% | $4.1B | −$397MM | $3.7B | 9.3% | $2.3B | 14.7% | $28.0B | $4.25 | 34.8 |
|
| Term. Yr+ | $39.1B | 4.1% | 16.6% | 20.0% | $5.2B | −$1.6B | $3.6B | 8.6% | $32.8B | 13.1% | — | — | — |
Active scenario IV: $54 (-63.3% vs market)