First Solar, Inc. (FSLR) DCF Valuation

First Solar, Inc. (FSLR) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

First Solar, Inc. (FSLR) Bundle

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

TOTAL:

Whether you’re an investor or analyst, this (FSLR) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from First Solar, Inc., you can adjust forecasts and immediately observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 3,063.1 2,711.3 2,923.4 2,619.3 3,318.6 3,423.4 3,531.5 3,643.0 3,758.1 3,876.8
Revenue Growth, % 0 -11.48 7.82 -10.4 26.7 3.16 3.16 3.16 3.16 3.16
EBITDA 103.7 573.8 699.4 46.8 1,212.2 594.2 613.0 632.3 652.3 672.9
EBITDA, % 3.39 21.16 23.92 1.79 36.53 17.36 17.36 17.36 17.36 17.36
Depreciation 205.3 232.9 259.9 269.7 308.0 299.6 309.1 318.9 328.9 339.3
Depreciation, % 6.7 8.59 8.89 10.3 9.28 8.75 8.75 8.75 8.75 8.75
EBIT -101.6 340.9 439.5 -222.9 904.3 294.6 303.9 313.5 323.4 333.6
EBIT, % -3.32 12.57 15.03 -8.51 27.25 8.61 8.61 8.61 8.61 8.61
Total Cash 2,164.2 1,747.1 1,826.0 2,578.0 2,102.5 2,460.3 2,538.0 2,618.1 2,700.8 2,786.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 658.5 292.5 454.7 355.0 1,407.6
Account Receivables, % 21.5 10.79 15.55 13.55 42.42
Inventories 497.1 567.6 666.3 621.4 819.9 742.1 765.5 789.7 814.6 840.4
Inventories, % 16.23 20.93 22.79 23.72 24.71 21.68 21.68 21.68 21.68 21.68
Accounts Payable 218.1 183.3 193.4 341.4 207.2 272.3 280.9 289.8 298.9 308.4
Accounts Payable, % 7.12 6.76 6.61 13.03 6.24 7.95 7.95 7.95 7.95 7.95
Capital Expenditure -668.7 -416.6 -540.3 -903.6 -1,386.8 -903.5 -932.1 -961.5 -991.9 -1,023.2
Capital Expenditure, % -21.83 -15.37 -18.48 -34.5 -41.79 -26.39 -26.39 -26.39 -26.39 -26.39
Tax Rate, % 6.79 6.79 6.79 6.79 6.79 6.79 6.79 6.79 6.79 6.79
EBITAT -97.0 463.2 360.0 1,145.2 842.9 218.3 225.2 232.3 239.7 247.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,497.9 540.3 -171.3 804.0 -1,621.3 454.2 -435.0 -448.8 -463.0 -477.6
WACC, % 11.22 11.22 11.2 11.09 11.22 11.19 11.19 11.19 11.19 11.19
PV UFCF
SUM PV UFCF -853.7
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) -497
Terminal Value -6,909
Present Terminal Value -4,065
Enterprise Value -4,919
Net Debt -1,323
Equity Value -3,596
Diluted Shares Outstanding, MM 107
Equity Value Per Share -33.50

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.

Es wurden keine passenden Produkte gefunden.