U.S. Markets open in 29 mins
  • S&P Futures

    4,515.75
    +7.25 (+0.16%)
     
  • Dow Futures

    34,198.00
    +196.00 (+0.58%)
     
  • Nasdaq Futures

    15,809.00
    -60.75 (-0.38%)
     
  • Russell 2000 Futures

    2,159.60
    +13.30 (+0.62%)
     
  • Crude Oil

    65.05
    -0.52 (-0.79%)
     
  • Gold

    1,775.00
    -9.30 (-0.52%)
     
  • Silver

    22.34
    +0.00 (+0.00%)
     
  • EUR/USD

    1.1338
    +0.0015 (+0.1360%)
     
  • 10-Yr Bond

    1.4240
    -0.0100 (-0.70%)
     
  • Vix

    29.93
    +2.74 (+10.08%)
     
  • GBP/USD

    1.3314
    +0.0036 (+0.2729%)
     
  • USD/JPY

    112.8360
    +0.0560 (+0.0497%)
     
  • BTC-USD

    56,535.91
    -1,176.59 (-2.04%)
     
  • CMC Crypto 200

    1,441.00
    -28.08 (-1.91%)
     
  • FTSE 100

    7,102.60
    -66.08 (-0.92%)
     
  • Nikkei 225

    27,753.37
    -182.25 (-0.65%)
     

First Solar, Inc. (NASDAQ:FSLR) Shares Could Be 49% Below Their Intrinsic Value Estimate

  • Oops!
    Something went wrong.
    Please try again later.
·5 min read
In this article:
  • Oops!
    Something went wrong.
    Please try again later.

Today we will run through one way of estimating the intrinsic value of First Solar, Inc. (NASDAQ:FSLR) by estimating the company's future cash flows and discounting them to their present value. Our analysis will employ the Discounted Cash Flow (DCF) model. There's really not all that much to it, even though it might appear quite complex.

We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

View our latest analysis for First Solar

The method

We're using the 2-stage growth model, which simply means we take in account two stages of company's growth. In the initial period the company may have a higher growth rate and the second stage is usually assumed to have a stable growth rate. To begin with, we have to get estimates of the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) estimate

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

Levered FCF ($, Millions)

US$50.2m

US$254.2m

US$494.1m

US$744.6m

US$943.0m

US$1.12b

US$1.28b

US$1.42b

US$1.53b

US$1.62b

Growth Rate Estimate Source

Analyst x4

Analyst x4

Analyst x4

Analyst x3

Est @ 26.65%

Est @ 19.24%

Est @ 14.06%

Est @ 10.43%

Est @ 7.89%

Est @ 6.11%

Present Value ($, Millions) Discounted @ 7.0%

US$46.9

US$222

US$404

US$569

US$673

US$751

US$800

US$826

US$833

US$827

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$6.0b

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.0%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 7.0%.

Terminal Value (TV)= FCF2031 × (1 + g) ÷ (r – g) = US$1.6b× (1 + 2.0%) ÷ (7.0%– 2.0%) = US$33b

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$33b÷ ( 1 + 7.0%)10= US$17b

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$23b. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of US$108, the company appears quite good value at a 49% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at First Solar as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 7.0%, which is based on a levered beta of 1.143. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Looking Ahead:

Whilst important, the DCF calculation ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. Why is the intrinsic value higher than the current share price? For First Solar, we've put together three essential elements you should assess:

  1. Risks: You should be aware of the 1 warning sign for First Solar we've uncovered before considering an investment in the company.

  2. Future Earnings: How does FSLR's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.