image
Energy - Solar - NASDAQ - US
$ 1.805
0 %
$ 133 M
Market Cap
-1.5041666666666667
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CSLR stock under the worst case scenario is HIDDEN Compared to the current market price of 1.8 USD, Complete Solaria, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CSLR stock under the base case scenario is HIDDEN Compared to the current market price of 1.8 USD, Complete Solaria, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CSLR stock under the best case scenario is HIDDEN Compared to the current market price of 1.8 USD, Complete Solaria, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CSLR

image
$2.6$2.6$2.4$2.4$2.2$2.2$2.0$2.0$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25
FINANCIALS
87.6 M REVENUE
9.79%
-52.4 M OPERATING INCOME
-131.56%
-96.2 M NET INCOME
-226.35%
-58.6 M OPERATING CASH FLOW
-85.99%
6.17 M INVESTING CASH FLOW
85.04%
50.4 M FINANCING CASH FLOW
61.67%
5.54 M REVENUE
23.24%
-30 M OPERATING INCOME
-215.67%
-78 M NET INCOME
-461.37%
-21.5 M OPERATING CASH FLOW
-697.99%
-161 K INVESTING CASH FLOW
53.60%
99.3 M FINANCING CASH FLOW
3172.91%
Balance Sheet Complete Solaria, Inc.
image
Current Assets 37.7 M
Cash & Short-Term Investments 2.59 M
Receivables 26.3 M
Other Current Assets 8.88 M
Non-Current Assets 9.57 M
Long-Term Investments 3.82 M
PP&E 5.55 M
Other Non-Current Assets 198 K
5.48 %55.54 %18.75 %8.08 %11.73 %Total Assets$47.3m
Current Liabilities 109 M
Accounts Payable 13.1 M
Short-Term Debt 62.5 M
Other Current Liabilities 33.5 M
Non-Current Liabilities 15 M
Long-Term Debt 664 K
Other Non-Current Liabilities 14.3 M
10.57 %50.38 %27.00 %11.51 %Total Liabilities$124.1m
EFFICIENCY
Earnings Waterfall Complete Solaria, Inc.
image
Revenue 87.6 M
Cost Of Revenue 69.8 M
Gross Profit 17.8 M
Operating Expenses 70.1 M
Operating Income -52.4 M
Other Expenses 43.8 M
Net Income -96.2 M
100m100m80m80m60m60m40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)88m(70m)18m(70m)(52m)(44m)(96m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
20.30% GROSS MARGIN
20.30%
-59.76% OPERATING MARGIN
-59.76%
-307.65% NET MARGIN
-307.65%
350.92% ROE
350.92%
-569.62% ROA
-569.62%
-7664.29% ROIC
-7664.29%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Complete Solaria, Inc.
image
00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)20212021Jul '21Jul '2120222022Jul '22Jul '2220232023Jul '23Jul '2320242024
Net Income -96.2 M
Depreciation & Amortization 930 K
Capital Expenditures -1.97 M
Stock-Based Compensation 3.36 M
Change in Working Capital -10.5 M
Others 41.6 M
Free Cash Flow -60.6 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Complete Solaria, Inc.
image
CSLR has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Complete Solaria, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
12.8 M USD 2
9-12 MONTHS
98.4 K USD 2
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Complete Solar to Present at Cantor Fitzgerald Technology Conference, March 11, 2025, in New York Complete Solar to Present at Cantor Fitzgerald Technology Conference, March 11; Expected to Reconfirm Positive Operating Income Profit Guidance for Q1 globenewswire.com - 3 months ago
Complete Solaria, Inc. (CSLR) Q4 2024 Earnings Call Transcript Complete Solaria, Inc. (NASDAQ:CSLR ) Q4 2024 Results Conference Call January 21, 2025 2:00 PM ET Company Participants T.J. Rodgers - CEO Dan Foley - Chief Financial Officer Dan Myers - Executive Vice President Venki Sundaresan - VP, IT Operator Good morning, and welcome to Complete Solar's earnings call. seekingalpha.com - 4 months ago
Complete Solar to Report Fourth Quarter and Full Year 2024 Results on January 21, 2025 OREM, Utah, Jan. 20, 2025 (GLOBE NEWSWIRE) -- Complete Solar Holdings, Inc. d/b/a Complete Solar (“Complete Solar” or the “Company”) (Nasdaq: CSLR), a solar technology, services, and installation company, today announced it will release its fourth quarter and full year 2024 results, before market open on Tuesday, January 21, 2025. T.J. Rodgers and members of the management team will host a webcast conference call on January 21, at 2:00 PM ET. globenewswire.com - 4 months ago
Complete Solar's Blue Raven Signs Installation Agreement with Sunder Energy LEHI, Utah, Nov. 18, 2024 (GLOBE NEWSWIRE) -- Blue Raven Solar (“BRS”) a division of Complete Solar Holdings, Inc. (“Complete Solar” or the “Company”) (Nasdaq: CSLR), is pleased to announce it has signed an installation sales agreement with Sunder Energy (“Sunder”), one of the largest residential sales companies in the US. Sunder sells solar in 48 states, executing approximately 12,000 solar installations per year, generating estimated revenue of $400 million annually for residential installers. globenewswire.com - 6 months ago
Complete Solaria, Inc. (CSLR) Q3 2024 Earnings Call Transcript Complete Solaria, Inc. (NASDAQ:CSLR ) Q3 2024 Results Conference Call November 13, 2024 5:00 PM ET Company Participants Sioban Hickie - Investor Relations T.J. Rodgers - CEO Dan Myers - Executive Vice President Daniel Foley - Chief Financial Officer T.J. seekingalpha.com - 7 months ago
Complete Solar Third Quarter Report OREM, Utah, Nov. 13, 2024 (GLOBE NEWSWIRE) -- Complete Solaria, Inc. d/b/a Complete Solar (“Complete Solar” or the “Company”) (Nasdaq: CSLR), a solar technology, services, and installation company, today will present its Q3'24 results via webcast at 5:00 p.m. EST. Interested parties may access the webcast by registering here or by visiting the Events page within the IR section of the company website: investors.completesolar.com/news-events/events. globenewswire.com - 7 months ago
Correction: Complete Solar Announces Preliminary Q3'24 Results Complete Solar announces preliminary combined Q3'24 revenue of $117.3 million for CSLR and SunPower. Expect to achieve breakeven operating income in 2025. globenewswire.com - 7 months ago
Complete Solar Announces Preliminary Q3'24 Results Complete Solar releases preliminary combined 3Q'24 results of $117.3 mm in Revenue and a $43 mm Loss. Expects operating income to be breakeven in 2025. globenewswire.com - 7 months ago
Complete Solar to Report Third Quarter Financial and Operational Results on November 13, 2024 Complete Solar to report third quarter financial and operational results after market close on November 13, 2024. Management call will be held at 5pm ET. globenewswire.com - 7 months ago
Complete Solar Appoints Solar Industry Veteran Dan Myers Executive Vice President of New Homes Division LEHI, Utah, Oct. 15, 2024 (GLOBE NEWSWIRE) -- Complete Solar Holdings, Inc. d/b/a Complete Solar (“Complete Solar” or the “Company”) (Nasdaq: CSLR), a solar technology, services, and installation company, today announced the appointment of Dan Myers to the position of Executive Vice President, New Homes Division, effective immediately. Mr. Myers will report to CEO, T.J. globenewswire.com - 8 months ago
Court Approves Complete Solar Purchase of SunPower Assets LEHI, Utah, Sept. 24, 2024 (GLOBE NEWSWIRE) -- Complete Solar Holdings, Inc. d/b/a Complete Solar (“Complete Solar” or the “Company”) (Nasdaq: CSLR), a solar technology, services, and installation company, today announced that the United States Bankruptcy Court for the District of Delaware has approved the going concern sale of substantially all assets of the Blue Raven, New Homes and Dealer businesses of SunPower Corporation and certain of its affiliates to Complete Solar for $45 million in cash. globenewswire.com - 8 months ago
Complete Solaria's Strategic Pivot Makes It An Attractive Solar Stock (Rating Upgrade) Complete Solaria has undergone some turnaround, with new management, fresh capital injections, and strategic asset acquisitions, leading to a stock price rebound above $2. The company has shifted focus to its Systems business, offering turnkey solar solutions, which is expected to improve margins and drive down operational expenses. Recent capital infusions through convertible debentures have bolstered liquidity, enabling the company to scale production and potentially achieve $100 million in quarterly sales. seekingalpha.com - 8 months ago
8. Profile Summary

Complete Solaria, Inc. CSLR

image
COUNTRY US
INDUSTRY Solar
MARKET CAP $ 133 M
Dividend Yield 0.00%
Description Complete Solaria, Inc. provides solar technology, services, and installation services. It offers solar panel designing and installation services, as well as develops a solar digital platform for homeowners and installers. The company also provide financing for solar panels. Complete Solaria, Inc. was founded in 2000 and is based in Fremont, California.
Contact 45700 Northport Loop East, Fremont, CA, 94538 https://www.completesolaria.com
IPO Date July 18, 2023
Employees 134
Officers Mr. Dan Myers Executive Vice President of New Homes Division Dr. Thurman John Rodgers Ph.D. Chief Executive Officer & Executive Chairman Mr. Steve Erickson Executive Vice President Ms. Linda DeJulio Chief Administrative Officer Mr. Daniel P. Foley Chief Financial Officer Jordan Trent Jones Secretary