AI Tokens
Stock Analysis on Net

First Solar Inc. (NASDAQ:FSLR)

This company has been moved to the archive! The financial data has not been updated since October 29, 2024.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

First Solar Inc., EBITDA calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) 830,777 (44,166) 468,693 398,355 (114,933)
Add: Income tax expense 60,513 52,764 103,469 (107,294) (5,480)
Earnings before tax (EBT) 891,290 8,598 572,162 291,061 (120,413)
Add: Interest expense, net 12,965 12,225 13,107 24,036 27,066
Earnings before interest and tax (EBIT) 904,255 20,823 585,269 315,097 (93,347)
Add: Depreciation, amortization and accretion 307,994 269,724 259,900 232,925 205,475
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,212,249 290,547 845,169 548,022 112,128

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


The operational performance of First Solar Inc. from 2019 to 2023 is characterized by significant volatility, followed by a substantial growth surge in the final year. EBITDA demonstrated an overall upward trajectory, despite a notable contraction in 2022, reflecting a period of expansion and subsequent recovery in operational cash-generating capacity.

EBITDA Trend Analysis
A strong growth phase is observed between 2019 and 2021, with EBITDA increasing from 112,128 thousand USD to 845,169 thousand USD. This upward momentum was interrupted in 2022, where EBITDA fell to 290,547 thousand USD, representing a significant year-over-year decline. However, 2023 marked a robust recovery, with EBITDA reaching a period peak of 1,212,249 thousand USD.
Relationship Between EBITDA and Net Income
A divergence between operational cash flow and bottom-line profitability is evident in 2019 and 2022. During these years, the company reported net losses of 114,933 thousand USD and 44,166 thousand USD, respectively, while maintaining positive EBITDA. This indicates that non-cash charges, interest, and taxes exceeded the operating earnings in those specific periods.
Analysis of Non-Cash Expenses
The margin between EBITDA and EBIT provides insight into the impact of depreciation and amortization. The difference between these two metrics expanded steadily from approximately 205 million USD in 2019 to 308 million USD in 2023. This consistent increase suggests a growth in the company's asset base or significant capital expenditures over the five-year period.
Earnings Stability and Convergence
By 2023, there is a strong alignment across all profitability metrics. Net income, EBT, EBIT, and EBITDA all reached their highest levels in the analyzed timeframe, indicating that operational efficiency gains were sufficient to overcome non-cash expenses and tax obligations, resulting in record net profitability of 830,777 thousand USD.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

First Solar Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in thousands)
Enterprise value (EV) 19,851,148
Earnings before interest, tax, depreciation and amortization (EBITDA) 1,212,249
Valuation Ratio
EV/EBITDA 16.38
Benchmarks
EV/EBITDA, Competitors1
Advanced Micro Devices Inc. 114.55
Analog Devices Inc. 38.67
Applied Materials Inc. 29.81
Broadcom Inc. 45.65
Intel Corp. 32.04
KLA Corp. 30.43
Lam Research Corp. 32.23
Marvell Technology Inc. 44.54
Micron Technology Inc. 8.73
NVIDIA Corp. 34.80
Qualcomm Inc. 12.58
Texas Instruments Inc. 32.62
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment 117.89
EV/EBITDA, Industry
Information Technology 55.13

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

First Solar Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 13,966,957 15,638,230 6,454,817 7,119,181 3,642,553
Earnings before interest, tax, depreciation and amortization (EBITDA)2 1,212,249 290,547 845,169 548,022 112,128
Valuation Ratio
EV/EBITDA3 11.52 53.82 7.64 12.99 32.49
Benchmarks
EV/EBITDA, Competitors4
Advanced Micro Devices Inc. 65.81 22.63 34.19 — —
Analog Devices Inc. 15.56 16.23 38.55 23.61 —
Applied Materials Inc. 15.75 11.04 17.54 16.82 —
Broadcom Inc. 26.42 13.54 19.72 18.89 —
Intel Corp. 18.96 6.20 6.02 — —
KLA Corp. 15.67 14.97 19.26 — —
Lam Research Corp. 15.36 11.36 16.94 — —
Marvell Technology Inc. 23.44 65.75 84.53 — —
Micron Technology Inc. 32.38 3.26 6.05 — —
NVIDIA Corp. 95.69 57.58 58.98 — —
Qualcomm Inc. 12.82 7.84 12.76 19.49 —
Texas Instruments Inc. 16.36 14.69 15.54 — —
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment 26.50 14.87 15.76 — —
EV/EBITDA, Industry
Information Technology 23.55 18.32 20.52 — —

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 13,966,957 ÷ 1,212,249 = 11.52

4 Click competitor name to see calculations.


The financial trajectory between 2019 and 2023 is characterized by significant fluctuations in both Enterprise Value (EV) and EBITDA. Enterprise Value grew from approximately US$ 3.64 billion in 2019 to a peak of US$ 15.64 billion in 2022, before settling at US$ 13.97 billion by the end of 2023. Meanwhile, EBITDA experienced a general upward trend, despite a notable contraction in 2022, ultimately reaching its highest point of US$ 1.21 billion in 2023.

EV/EBITDA Ratio Volatility
The ratio exhibited a sharp decline from 32.49 in 2019 to 7.64 in 2021, suggesting a period where earnings growth significantly outpaced the increase in enterprise valuation. This trend reversed abruptly in 2022, where the ratio surged to 53.82. This spike was the result of a simultaneous peak in Enterprise Value and a substantial decrease in EBITDA, which fell to US$ 290.55 million.
Valuation Normalization
By December 31, 2023, the EV/EBITDA ratio compressed to 11.52. This normalization is attributed to a strong recovery in EBITDA, which increased more than fourfold from the previous year, combined with a slight decrease in overall Enterprise Value.

The observed patterns indicate a period of valuation instability peaking in 2022, followed by a correction in 2023. The final ratio of 11.52 represents a significantly lower multiple than the 2019 baseline, reflecting a substantial increase in the company's operational earnings capacity relative to its total enterprise value over the five-year period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?