FSLR First Solar, Inc.
Technology
Price
$242.49
Intrinsic value
$30.22
Buy price
$24.18
Discount
-702.4%
DCF walkthrough
Near-term growth (g1)25.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $2,155,743,000.00
- Total debt
- $194,010,000.00
- Cash & STI
- $1,726,963,968.00
- Shares out.
- 1,077,320,000
Overvalued
Intrinsic value$30.22
Buy price (with MOS)$24.18
Current price$242.49
Discount to intrinsic value-702.4%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 11.0%
- Current ROE
- 16.0%
- Minimum ROE
- -0.8%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.02x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.23x
Technical chart
Confluence: DOWNTREND (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 0.6%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.