investorscraft@gmail.com

Intrinsic ValueFirst Solar, Inc. (0R06.L)

Previous Close£228.23
Intrinsic Value
Upside potential
Previous Close
£228.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First Solar, Inc. is a leading global provider of photovoltaic (PV) solar energy solutions, specializing in the design, manufacture, and sale of cadmium telluride (CdTe) solar modules. The company operates in a high-growth segment of the renewable energy sector, catering to utilities, independent power producers, and commercial clients across the U.S., Europe, and Asia-Pacific. Its proprietary thin-film technology differentiates it from traditional silicon-based solar manufacturers, offering competitive efficiency and cost advantages in utility-scale projects. First Solar’s vertically integrated model—spanning R&D, manufacturing, and project development—strengthens its market position by ensuring quality control and supply chain resilience. The company benefits from regulatory tailwinds, including global decarbonization policies and incentives like the U.S. Inflation Reduction Act. Its focus on sustainable manufacturing and recycling further aligns with ESG priorities, enhancing its appeal to institutional investors and green energy adopters. Despite competition from Chinese solar giants, First Solar maintains a niche in Western markets due to its technology edge and geopolitical insulation from trade disputes.

Revenue Profitability And Efficiency

First Solar reported revenue of $4.21 billion in its latest fiscal year, with net income reaching $1.29 billion, reflecting robust demand for its solar modules. The company’s diluted EPS of $12.02 underscores strong profitability, supported by operational efficiency and pricing power in a supply-constrained market. Operating cash flow of $1.22 billion indicates healthy liquidity, though significant capital expenditures ($1.53 billion) highlight ongoing investments in capacity expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its net income margin of approximately 30.7%, driven by high-margin utility-scale projects and cost-competitive manufacturing. Capital efficiency is tempered by heavy capex for new production facilities, but these investments are strategic to meet growing demand and maintain technological leadership in thin-film solar.

Balance Sheet And Financial Health

First Solar maintains a solid balance sheet with $1.62 billion in cash and equivalents against total debt of $718.8 million, indicating a conservative leverage profile. Its net cash position provides flexibility for R&D and geographic expansion, while the absence of dividends allows reinvestment in growth initiatives.

Growth Trends And Dividend Policy

The company exhibits strong growth potential, benefiting from global renewable energy adoption and policy support. It does not pay dividends, prioritizing reinvestment in capacity and technology. Shareholder returns are likely tied to capital appreciation as the company scales production and secures long-term contracts.

Valuation And Market Expectations

With a market cap of $17.1 billion, First Solar trades at a premium reflective of its growth trajectory and sector tailwinds. A beta of 1.46 suggests higher volatility, aligning with the cyclical nature of solar investments and regulatory dependencies.

Strategic Advantages And Outlook

First Solar’s strategic advantages include its proprietary CdTe technology, U.S.-centric supply chain, and ESG alignment. Near-term risks include raw material cost fluctuations and competition, but long-term prospects remain strong due to secular demand for clean energy and its differentiated market position.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount