investorscraft@gmail.com

Intrinsic ValueFirst Solar, Inc. (F3A.DE)

Previous Close189.90
Intrinsic Value
Upside potential
Previous Close
189.90

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 serves a diverse clientele, including utilities, independent power producers, and commercial and industrial entities, positioning itself as a key player in the renewable energy transition. Its vertically integrated model allows for cost efficiencies and technological innovation, differentiating it from competitors reliant on traditional silicon-based modules. Operating across the U.S., Europe, and Asia-Pacific, First Solar capitalizes on growing demand for sustainable energy solutions amid global decarbonization efforts. The company’s focus on utility-scale projects and long-term power purchase agreements (PPAs) provides revenue stability, while its advanced thin-film technology offers superior performance in high-temperature and low-light conditions. With increasing regulatory support for renewables, First Solar is well-positioned to benefit from expanding solar adoption, particularly in markets prioritizing energy security and sustainability.

Revenue Profitability And Efficiency

First Solar reported revenue of €4.21 billion for FY 2024, with net income reaching €1.29 billion, reflecting strong demand for its solar modules. The company’s diluted EPS of €12.02 underscores its profitability, supported by efficient manufacturing and pricing power in a competitive market. Operating cash flow of €1.22 billion highlights robust cash generation, though significant capital expenditures (€1.53 billion) indicate ongoing investments in capacity expansion and technology upgrades.

Earnings Power And Capital Efficiency

First Solar demonstrates solid earnings power, with a net income margin of approximately 30.7%, driven by its differentiated technology and scalable production. The company’s capital efficiency is evident in its ability to fund growth internally, with operating cash flow covering a substantial portion of its capital expenditures. Its focus on high-margin utility-scale projects further enhances returns on invested capital.

Balance Sheet And Financial Health

First Solar maintains a strong balance sheet, with €1.62 billion in cash and equivalents and total debt of €718.8 million, reflecting a conservative leverage profile. The company’s liquidity position supports its growth initiatives, while its low debt-to-equity ratio provides flexibility to navigate cyclical industry dynamics. Its financial health is further reinforced by consistent cash flow generation.

Growth Trends And Dividend Policy

First Solar’s growth is underpinned by global solar adoption trends and its expanding manufacturing footprint. The company does not currently pay dividends, opting instead to reinvest cash flows into capacity expansion and R&D. This aligns with its long-term strategy to capitalize on the accelerating energy transition and maintain technological leadership in the PV sector.

Valuation And Market Expectations

With a market capitalization of €15.16 billion, First Solar trades at a premium reflective of its growth prospects and leadership in thin-film solar technology. The company’s beta of 1.464 indicates higher volatility relative to the market, consistent with its exposure to cyclical energy policies and commodity price fluctuations. Investors likely price in continued regulatory tailwinds and execution on capacity expansion.

Strategic Advantages And Outlook

First Solar’s strategic advantages include its proprietary CdTe technology, vertical integration, and strong project pipeline. The company is well-positioned to benefit from global decarbonization efforts, though geopolitical and supply chain risks remain monitorable. Its outlook remains positive, supported by robust demand for renewable energy and its ability to scale production efficiently.

Sources

Company filings, market data

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