Fair value (multi-method)
Four independent methods triangulate what FSLR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$977.47
Method range
$81.76 – $977.47
median $283.20
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $977.47 | +368.00% |
| Exit multiple | $308.54 | +47.73% |
| Analyst target | $257.86 | +23.46% |
| Graham number | $81.76 | -60.85% |
- Forward DCF$977.47
- Exit multiple$308.54
- Analyst target$257.86
- Graham number$81.76
Stock price
$208.86
EPS (TTM)
$15.48
5Y EPS CAGR
30.7%
Fair value @ hist. growth
$977.47
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
7.9%
per year over your projection horizon
Margin of safety 78.6% vs hist-growth DCF
Historical 5Y CAGR
30.7%
Your model implies
7.9%
Next-year analyst consensus
14.3%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 11.3% | 5.4% | 5.0% | 4.6% | 4.2% | 3.8% |
| 12.3% | 7.0% | 6.7% | 6.3% | 5.9% | 5.5% |
| 13.3% | 8.5% | 8.2% | 7.9% | 7.5% | 7.2% |
| 14.3% | 10.0% | 9.7% | 9.4% | 9.1% | 8.8% |
| 15.0% | 10.9% | 10.7% | 10.4% | 10.1% | 9.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net cash
$2.3B
Total debt − cash
Beta
1.73
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
First Solar (FSLR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.