Fair value (multi-method)
Four independent methods triangulate what GLW 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)
$179.51
Method range
$11.51 – $194.78
median $153.84
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 | $179.51 | +16.52% |
| Exit multiple | $128.16 | -16.81% |
| Analyst target | $194.78 | +26.43% |
| Graham number | $11.51 | -92.53% |
- Forward DCF$179.51
- Exit multiple$128.16
- Analyst target$194.78
- Graham number$11.51
Stock price
$154.06
FCF / share (TTM)
$0.03
3Y FCF CAGR
-6.0%
Fair value @ hist. growth
$0.26
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 FCF growth
93.4%
per year over your projection horizon
Margin of safety -59,613.4% vs hist-growth DCF
Historical 3Y CAGR
-6.0%
Your model implies
93.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
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.
Undiscounted FCF per share over 10 years at -6% annual growth.
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% |
|---|---|---|---|---|---|
| 8.1% | 87.8% | 86.4% | 84.9% | 83.2% | 81.4% |
| 9.1% | 91.9% | 90.6% | 89.3% | 87.9% | 86.4% |
| 10.1% | 95.7% | 94.6% | 93.4% | 92.2% | 90.9% |
| 11.1% | 99.3% | 98.3% | 97.3% | 96.2% | 95.0% |
| 12.1% | 100.0% | 100.0% | 100.0% | 100.0% | 98.9% |
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 debt
$8.7B
Total debt − cash
Beta
1.09
Vs market benchmark
Frequently asked questions
Corning (GLW) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks0.05% TTM
- Dividend Profile0.73% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History5 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.