First Solar, Inc. (FSLR) DCF Valuation

First Solar, Inc. (FSLR) Évaluation DCF

US | Energy | Solar | NASDAQ
First Solar, Inc. (FSLR) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

First Solar, Inc. (FSLR) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Que vous soyez un investisseur ou un analyste, cette calculatrice DCF (FSLR) est votre ressource incontournable pour une évaluation précise. Chargé de données réelles de First Solar, Inc., vous pouvez ajuster les prévisions et observer immédiatement les effets.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 2,711.3 2,923.4 2,619.3 3,318.6 4,206.3 4,741.2 5,344.1 6,023.7 6,789.7 7,653.1
Revenue Growth, % 0 7.82 -10.4 26.7 26.75 12.72 12.72 12.72 12.72 12.72
EBITDA 573.8 699.4 46.8 1,212.2 1,868.7 1,212.1 1,366.2 1,540.0 1,735.8 1,956.6
EBITDA, % 21.16 23.92 1.79 36.53 44.43 25.57 25.57 25.57 25.57 25.57
Depreciation 232.9 259.9 269.7 308.0 423.5 446.9 503.7 567.8 640.0 721.3
Depreciation, % 8.59 8.89 10.3 9.28 10.07 9.43 9.43 9.43 9.43 9.43
EBIT 340.9 439.5 -222.9 904.3 1,445.2 765.2 862.5 972.2 1,095.9 1,235.2
EBIT, % 12.57 15.03 -8.51 27.25 34.36 16.14 16.14 16.14 16.14 16.14
Total Cash 1,747.1 1,826.0 2,578.0 2,102.5 1,793.0 3,141.5 3,541.0 3,991.3 4,498.8 5,070.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 292.5 454.7 355.0 1,407.6 1,261.0
Account Receivables, % 10.79 15.55 13.55 42.42 29.98
Inventories 567.6 666.3 621.4 819.9 1,084.4 1,118.3 1,260.5 1,420.8 1,601.5 1,805.1
Inventories, % 20.93 22.79 23.72 24.71 25.78 23.59 23.59 23.59 23.59 23.59
Accounts Payable 183.3 193.4 341.4 207.2 482.2 418.3 471.5 531.5 599.1 675.3
Accounts Payable, % 6.76 6.61 13.03 6.24 11.46 8.82 8.82 8.82 8.82 8.82
Capital Expenditure -416.6 -540.3 -903.6 -1,386.8 -1,526.1 -1,388.4 -1,564.9 -1,763.9 -1,988.2 -2,241.0
Capital Expenditure, % -15.37 -18.48 -34.5 -41.79 -36.28 -29.28 -29.28 -29.28 -29.28 -29.28
Tax Rate, % 8.13 8.13 8.13 8.13 8.13 8.13 8.13 8.13 8.13 8.13
EBITAT 463.2 360.0 1,145.2 842.9 1,327.8 561.7 633.1 713.6 804.4 906.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -397.3 -171.3 804.0 -1,621.3 382.3 -281.3 -652.5 -735.5 -829.0 -934.4
WACC, % 10.69 10.64 10.43 10.67 10.67 10.62 10.62 10.62 10.62 10.62
PV UFCF
SUM PV UFCF -2,448.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -972
Terminal Value -14,683
Present Terminal Value -8,865
Enterprise Value -11,314
Net Debt -903
Equity Value -10,411
Diluted Shares Outstanding, MM 108
Equity Value Per Share -96.83

What You Will Get

  • Pre-Filled Financial Model: First Solar’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Accurate Financial Data: Gain access to reliable pre-loaded historical figures and future forecasts for First Solar, Inc. (FSLR).
  • Adjustable Forecast Parameters: Modify highlighted cells for key metrics such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help you easily visualize your valuation outcomes.
  • Designed for All Skill Levels: A straightforward, user-friendly layout tailored for investors, CFOs, and consultants alike.

How It Works

  • Download: Obtain the pre-configured Excel file containing First Solar, Inc.'s (FSLR) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC to fit your analysis.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Develop various forecasts and instantly evaluate the different outcomes.
  • Make Decisions: Leverage the valuation insights to inform your investment approach.

Why Choose This Calculator for First Solar, Inc. (FSLR)?

  • Accuracy: Utilizes real First Solar financials to ensure precise data.
  • Flexibility: Allows users to easily test and modify inputs as needed.
  • Time-Saving: Eliminates the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected by CFOs.
  • User-Friendly: Designed for ease of use, even for those without extensive financial modeling knowledge.

Who Should Use This Product?

  • Investors: Accurately estimate First Solar, Inc.'s (FSLR) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to First Solar, Inc. (FSLR).
  • Consultants: Quickly adapt the template for valuation reports tailored to clients in the renewable energy sector.
  • Entrepreneurs: Gain insights into financial modeling techniques utilized by leading solar energy companies.
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to the solar industry.

What the Template Contains

  • Historical Data: Includes First Solar, Inc.'s (FSLR) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate First Solar, Inc.'s (FSLR) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of First Solar, Inc.'s (FSLR) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.