$318.30
+5.0%First Solar, Inc. provides photovoltaic (PV) solar energy solutions in the United State, Japan, France, Canada, India, Australia, and internationally. The company designs, manufactures, and sells cadmium telluride solar modules that converts sunlight into electricity. It serves developers and operators of systems, utilities, independent power producers, commercial and industrial companies, and other system owners. The company was formerly known as First Solar Holdings, Inc. and changed its name to First Solar, Inc. in 2006. First Solar, Inc. was founded in 1999 and is headquartered in Tempe, Arizona.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $4.1B | $8.2B | $16.5B | $32.9B | $65.8B | $131.7B | $263.3B | $526.6B | $1,053.2B | $2,106.5B |
| Maintenance CapEx | -$348.0M | -$695.9M | -$1.4B | -$2.8B | -$5.6B | -$11.1B | -$22.3B | -$44.5B | -$89.1B | -$178.2B |
| Owner Earnings | $3.8B | $7.5B | $15.1B | $30.1B | $60.3B | $120.5B | $241.0B | $482.1B | $964.2B | $1,928.3B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $3.5B | $6.5B | $12.0B | $22.1B | $41.0B | $75.9B | $140.6B | $260.5B | $482.3B | $893.2B |
Continue your FSLR research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.