investorscraft@gmail.com

Intrinsic ValueCorning Incorporated (GLW.DE)

Previous Close89.31
Intrinsic Value
Upside potential
Previous Close
89.31

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 diversified technology leader, specializing in advanced materials and industrial applications across five core segments: Display Technologies, Optical Communications, Environmental Technologies, Specialty Materials, and Life Sciences. The company generates revenue through high-value glass substrates, optical fiber solutions, emissions control products, and precision labware, serving industries such as consumer electronics, telecommunications, automotive, and biotechnology. Its Display Technologies segment remains a key revenue driver, supplying LCD and OLED glass for devices ranging from TVs to smartphones, while Optical Communications benefits from global demand for fiber-optic infrastructure. Corning’s market position is reinforced by its deep R&D capabilities, long-standing customer relationships, and vertically integrated manufacturing. The company holds a competitive edge in specialty glass formulations, with applications in semiconductor equipment, aerospace, and radiation shielding. Its Life Sciences division, supported by well-known brands like Falcon and Pyrex, caters to biopharma and research labs, ensuring steady demand. Corning’s diversified portfolio mitigates cyclical risks, and its focus on innovation—such as Gorilla Glass for mobile devices—strengthens its leadership in high-performance materials. The firm’s ability to cross-leverage technologies across segments enhances its resilience in dynamic markets.

Revenue Profitability And Efficiency

Corning reported revenue of €13.1 billion in FY 2024, with net income of €506 million, reflecting a net margin of approximately 3.9%. Operating cash flow stood at €1.94 billion, though capital expenditures of €965 million indicate significant reinvestment. The company’s profitability metrics suggest moderate efficiency, with diluted EPS of €0.58, influenced by R&D and manufacturing costs inherent to its capital-intensive operations.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified segments, with Optical Communications and Display Technologies contributing substantially to top-line growth. Corning’s capital efficiency is tempered by high capex requirements, but its operating cash flow coverage of debt (€1.94 billion vs. €8.09 billion total debt) underscores manageable leverage. ROIC trends would benefit from segment-specific disclosures.

Balance Sheet And Financial Health

Corning maintains a solid liquidity position with €1.77 billion in cash and equivalents, against total debt of €8.09 billion. The debt level is significant but aligns with its capital-intensive model. The balance sheet reflects a disciplined approach to financing, with operating cash flow providing adequate coverage for interest and reinvestment needs.

Growth Trends And Dividend Policy

Revenue growth is likely tied to demand for fiber-optic networks and specialty materials, though cyclicality in consumer electronics may pose variability. The company’s dividend of €1.09 per share signals a commitment to shareholder returns, supported by stable cash generation. Long-term growth hinges on innovation in high-margin segments like semiconductor optics and bioprocessing.

Valuation And Market Expectations

With a market cap of €36.5 billion and a beta of 1.08, Corning trades with moderate volatility, reflecting its hybrid tech-industrial profile. Investors likely price in steady demand for infrastructure and materials, balanced by capex risks. The P/E ratio (implied by €0.58 EPS) suggests expectations of gradual margin expansion.

Strategic Advantages And Outlook

Corning’s strengths lie in its R&D leadership, diversified industrial exposure, and strong IP in glass and ceramics. Near-term challenges include supply chain costs and cyclical demand, but its innovation pipeline—such as 5G-enabling optics and sustainable materials—positions it for long-term relevance. Strategic partnerships in telecom and healthcare could further solidify its market standing.

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