investorscraft@gmail.com

Intrinsic Value of Corning Incorporated (GLW)

Previous Close$53.12
Intrinsic Value
Upside potential
Previous Close
$53.12

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

Corning Incorporated operates as a leading innovator in materials science, specializing in glass, ceramics, and optical physics. The company serves diverse industries, including telecommunications, consumer electronics, automotive, and life sciences, with products like Gorilla Glass, optical fiber, and advanced display technologies. Its revenue model is driven by long-term contracts, recurring sales in high-growth sectors, and strategic partnerships with global technology leaders. Corning maintains a strong market position through continuous R&D investment, proprietary manufacturing processes, and a reputation for reliability in mission-critical applications. The company’s ability to tailor solutions for complex industrial challenges reinforces its competitive moat. Its diversified portfolio mitigates cyclical risks while capitalizing on secular trends like 5G expansion, electric vehicle adoption, and healthcare innovation. Corning’s vertically integrated supply chain and global footprint further enhance its resilience and scalability.

Revenue Profitability And Efficiency

Corning reported FY 2024 revenue of $13.1 billion, with net income of $506 million, reflecting margin pressures from input costs and macroeconomic headwinds. Diluted EPS stood at $0.58, while operating cash flow of $1.94 billion underscored robust cash generation. Capital expenditures of $965 million indicate sustained investment in capacity and innovation, aligning with long-term growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-margin specialty materials and recurring revenue streams, though near-term profitability is tempered by inflationary pressures. Operating cash flow coverage of capital expenditures (2x) demonstrates disciplined capital allocation, with R&D and capacity expansion prioritized to maintain technological leadership.

Balance Sheet And Financial Health

Corning’s balance sheet shows $1.77 billion in cash against $8.09 billion in total debt, reflecting a leveraged but manageable position. Debt levels are structured to fund growth while maintaining investment-grade credit metrics. Liquidity remains adequate, supported by strong cash flow generation and access to capital markets.

Growth Trends And Dividend Policy

Growth is driven by secular demand in 5G, automotive, and display technologies, though cyclical segments may face volatility. The $1.16 annual dividend per share, yielding ~3%, signals commitment to shareholder returns, with a payout ratio balanced against reinvestment needs. Share buybacks are likely secondary to debt management and growth capex.

Valuation And Market Expectations

Current valuation reflects expectations of margin recovery and cyclical rebound, with multiples pricing in mid-single-digit revenue growth. Investor focus remains on execution in high-growth verticals and free cash flow conversion, with upside tied to macroeconomic stabilization.

Strategic Advantages And Outlook

Corning’s R&D pipeline, customer lock-in via proprietary solutions, and global scale underpin its strategic edge. Near-term challenges include input cost inflation and demand softness in consumer electronics, but long-term drivers like EV glass and optical infrastructure remain intact. Management’s focus on operational efficiency and innovation positions the company for cyclical recovery and sustained growth.

Sources

FY 2024 company filings (10-K), investor presentations

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