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)
$172.66
Method range
$11.51 – $172.66
median $148.82
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 | $172.66 | -2.77% |
| Exit multiple | $128.54 | -27.62% |
| Analyst target | $169.11 | -4.77% |
| Graham number | $11.51 | -93.52% |
- Forward DCF$172.66
- Exit multiple$128.54
- Analyst target$169.11
- Graham number$11.51
Stock price
$177.58
FCF / share (TTM)
$0.03
3Y FCF CAGR
-6.0%
Fair value @ hist. growth
$0.25
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
97.2%
per year over your projection horizon
Margin of safety -70387.4% vs hist-growth DCF
Historical 3Y CAGR
-6.0%
Your model implies
97.2%
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% |
|---|---|---|---|---|---|
| 8.3% | 91.5% | 90.1% | 88.6% | 87.0% | 85.3% |
| 9.3% | 95.6% | 94.3% | 93.1% | 91.7% | 90.2% |
| 10.3% | 99.4% | 98.3% | 97.2% | 96.0% | 94.7% |
| 11.3% | 100.0% | 100.0% | 100.0% | 99.9% | 98.8% |
| 12.3% | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% |
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
1.16
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