Price · as of 2025-12-31
$211.71
Market cap 21.16B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $137.24 | -35.18% |
| Intrinsic Value(DCF) | $81.54 | -61.49% |
| Graham-Dodd Method(GD) | $159.91 | -24.47% |
| Graham Formula(GF) | $443.03 | +109.26% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $27.49 | $63.88 | $0.00 | $39.28 | $0.00 |
| 2012 | $26.29 | $382.80 | $0.91 | $35.24 | $0.00 |
| 2013 | $56.11 | $91.13 | $12.16 | $65.87 | $23.99 |
| 2014 | $60.60 | $104.31 | $19.99 | $69.19 | $41.26 |
| 2015 | $70.32 | $101.41 | $18.82 | $83.56 | $167.10 |
| 2016 | $32.40 | $54.73 | $3.44 | $30.34 | $80.97 |
| 2017 | $67.90 | $74.24 | $19.72 | $40.86 | $0.00 |
| 2018 | $51.16 | $72.20 | $21.71 | $56.51 | $0.00 |
| 2019 | $43.37 | $73.40 | $9.80 | $42.80 | $0.00 |
| 2020 | $81.95 | $94.52 | $9.91 | $70.83 | $0.00 |
| 2021 | $75.39 | $68.43 | $32.40 | $78.00 | $68.77 |
| 2022 | $207.73 | $114.01 | $17.22 | $52.56 | $0.75 |
| 2023 | $161.35 | $122.06 | $29.00 | $101.24 | $261.18 |
| 2024 | $139.13 | $112.28 | $21.32 | $134.65 | $407.66 |
| 2025 | $199.86 | $137.24 | $0.38 | $159.91 | $443.03 |
AI valuation
Our deep-learning model estimates First Solar, Inc.'s (FSLR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $137.24
- Current price
- $211.71
- AI upside
- -35.18%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$81.54
-61.49% upside
Graham-Dodd
$159.91
-24.47% upside
Graham Formula
$443.03
+109.26% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| FSLR | First Solar, Inc. | $211.71 | 21.16B | -35% | -61% | -24% | +109% | 14.02 | 2.25 | 4.11 | 8.85 | 76.97 | 2.27 | 40.62% | 30.59% | 29.28% | 17.45% | 21.92% | 12.01% | 0.05 | 36.18 | 2.67 | 1.84 | -1.07 | 1822.00% | 2409.00% | -48537.00% | 5.54% | 0.91 | 16.86% | 0.00% | 0.00% | 6.62% | 11.95 | 16.07 | 3.65 | 4.53 |
| CQP | Cheniere Energy Partners,… | $61.30 | 29.67B | -16% | -43% | — | +209% | 11.97 | 9.57 | 2.81 | 10.09 | 26.50 | 9.57 | 34.35% | 34.45% | 27.77% | 101.35% | 21.58% | 14.46% | 4.65 | 4.92 | 0.78 | 0.64 | 3.27 | 4518.00% | 2360.00% | -871.00% | 8.51% | 1.62 | 14.96% | 6.84% | 81.80% | 8.16% | 12.06 | 17.39 | 4.15 | 2.36 |
| CVE | Cenovus Energy Inc. | $22.31 | 42.09B | -30% | -59% | -52% | — | 14.73 | 1.83 | 1.17 | 6.95 | 51.26 | 2.02 | 10.46% | 8.82% | 7.91% | 12.80% | 9.25% | 6.55% | 0.54 | 9.39 | 1.57 | 0.98 | 1.38 | 2874.00% | -1398.00% | -1931.00% | 5.89% | 1.30 | 8.19% | 2.48% | 36.60% | 6.80% | 16.46 | 21.18 | 1.45 | 2.44 |
| EQT | EQT Corporation | $61.42 | 38.34B | -41% | -42% | -32% | +318% | 16.55 | 1.62 | 4.24 | 7.87 | 2.34 | 1.79 | 48.86% | 34.70% | 22.48% | 10.49% | 8.04% | 5.70% | 0.33 | 7.18 | 0.76 | 0.64 | 1.31 | 70732.00% | 7374.00% | 39498.00% | 7.37% | 2.06 | 9.27% | 1.01% | 16.80% | 4.84% | 14.67 | 16.28 | 5.09 | 2.19 |
| EXE | Expand Energy Corporation | $107.92 | 25.94B | +36% | +602% | -37% | +1,154% | 14.15 | 1.39 | 2.21 | 5.94 | — | 1.39 | 46.51% | 17.49% | 15.62% | 10.07% | 7.10% | 6.48% | 0.27 | 8.67 | 1.01 | 0.88 | 0.87 | -26637.00% | 17595.00% | 2288750.00% | 7.14% | 1.58 | 8.04% | 2.97% | 42.10% | 7.80% | 14.65 | 16.23 | 2.56 | 2.48 |
| HAL | Halliburton Company | $36.00 | 30.3B | -14% | -60% | -83% | -79% | 23.36 | 2.88 | 1.36 | 11.89 | — | 4.01 | 15.76% | 11.95% | 5.78% | 12.32% | 11.71% | 5.11% | 0.78 | 6.34 | 2.04 | 1.28 | 1.95 | -4700.00% | -331.00% | -3099.00% | 5.54% | 0.52 | 10.12% | 1.92% | 44.80% | 6.01% | 13.61 | 21.59 | 1.63 | 3.61 |
| NXT | Nextpower Inc. | $105.10 | 15.6B | -22% | +373% | -75% | -13% | 16.35 | 5.19 | 2.86 | 11.79 | 551.02 | 7.03 | 34.09% | 21.60% | 17.21% | 39.95% | 68.17% | 18.11% | 0.00 | 48.80 | 2.09 | 1.80 | -1.17 | 297.00% | 1838.00% | 4725.00% | 7.35% | 0.63 | 83.10% | 0.00% | 0.00% | 5.20% | 12.03 | 12.37 | 2.60 | 4.13 |
| PBA | Pembina Pipeline Corporat… | $43.99 | 25.56B | -18% | -50% | — | -42% | 23.63 | 2.39 | 5.15 | 16.67 | — | 3.84 | 38.36% | 36.11% | 21.78% | 9.88% | 7.11% | 4.74% | 0.79 | 4.79 | 0.61 | 0.46 | 4.13 | -1133.00% | 534.00% | 1018.00% | 6.22% | 1.60 | 8.21% | 4.43% | 104.60% | 4.43% | 18.95 | 21.39 | 6.84 | 1.73 |
| TRGP | Targa Resources Corp. | $235.80 | 50.62B | -24% | -57% | -100% | -60% | 27.98 | 16.79 | 3.01 | 14.17 | 57.76 | 36.37 | 26.51% | 20.11% | 10.76% | 65.06% | 14.65% | 7.68% | 5.68 | 4.04 | 0.67 | 0.46 | 3.56 | 4843.00% | 306.00% | -1459.00% | 1.13% | 1.10 | 3.15% | 1.59% | 44.40% | 2.83% | 19.96 | 117.76 | 4.01 | 2.61 |
| WDS | Woodside Energy Group Ltd | $20.48 | 38.83B | +15% | -36% | -60% | -52% | 14.93 | 1.13 | 3.13 | 5.15 | — | 1.31 | 34.94% | 29.81% | 20.93% | 7.62% | 6.35% | 4.25% | 0.38 | 351.45 | 1.59 | 1.27 | 0.85 | -2406.00% | -148.00% | -18275.00% | -1.93% | 1.33 | -1.81% | 4.96% | 74.00% | 5.09% | 12.50 | -61.84 | 3.72 | 1.49 |
About First Solar, Inc.
First Solar, Inc. provides photovoltaic (PV) solar energy solutions in the United State, Japan, France, Canada, India, Australia, and internationally. The company designs, manufactures, and sells cadmium telluride solar modules that converts sunlight into electricity. It serves developers and operators of systems, utilities, independent power producers, commercial and industrial companies, and other system owners. The company was formerly known as First Solar Holdings, Inc. and changed its name to First Solar, Inc. in 2006. First Solar, Inc. was founded in 1999 and is headquartered in Tempe, Arizona.
- CEO
- Mark R. Widmar
- Employees
- 8.1K
- Beta
- 1.63
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($81.54 ÷ $211.71) − 1 = -61.49% (DCF, example).