GLW Corning Incorporated
Technology
Price
$159.44
Intrinsic value
$22.61
Buy price
$18.09
Discount
-605.0%
DCF walkthrough
Near-term growth (g1)1.01%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $3,915,000,000.00
- Total debt
- $9,379,000,320.00
- Cash & STI
- $2,504,000,000.00
- Shares out.
- 875,000,000
Overvalued
Intrinsic value$22.61
Buy price (with MOS)$18.09
Current price$159.44
Discount to intrinsic value-605.3%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 8.6%
- Current ROE
- 13.5%
- Minimum ROE
- 4.7%
Debt quality
MODERATE- Debt / Equity
- 0.79x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.06x
Technical chart
Confluence: NONE (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
- min(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 34.1%
- Public economic interest
- 95.9%
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.