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 April 27, 2023.

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, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income (loss) (44,166) 468,693 398,355 (114,933) 144,326
Add: Income tax expense 52,764 103,469 (107,294) (5,480) 3,441
Earnings before tax (EBT) 8,598 572,162 291,061 (120,413) 147,767
Add: Interest expense, net 12,225 13,107 24,036 27,066 25,921
Earnings before interest and tax (EBIT) 20,823 585,269 315,097 (93,347) 173,688
Add: Depreciation, amortization and accretion 269,724 259,900 232,925 205,475 130,736
Earnings before interest, tax, depreciation and amortization (EBITDA) 290,547 845,169 548,022 112,128 304,424

Based on: 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), 10-K (reporting date: 2018-12-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. First Solar Inc. EBITDA increased from 2020 to 2021 but then decreased significantly from 2021 to 2022.

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) 19,060,168
Earnings before interest, tax, depreciation and amortization (EBITDA) 290,547
Valuation Ratio
EV/EBITDA 65.60
Benchmarks
EV/EBITDA, Competitors1
Advanced Micro Devices Inc. 60.80
Analog Devices Inc. 16.06
Applied Materials Inc. 18.92
Broadcom Inc. 29.60
Intel Corp. 15.72
KLA Corp. 19.94
Lam Research Corp. 20.61
Micron Technology Inc. 51.32
NVIDIA Corp. 59.03
ON Semiconductor Corp. 8.63
Qualcomm Inc. 18.52
Texas Instruments Inc. 16.81
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment 31.62
EV/EBITDA, Industry
Information Technology 27.30

Based on: 10-K (reporting date: 2022-12-31).

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, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in thousands)
Enterprise value (EV)1 15,638,230 6,454,817 7,119,181 3,642,553 3,555,510
Earnings before interest, tax, depreciation and amortization (EBITDA)2 290,547 845,169 548,022 112,128 304,424
Valuation Ratio
EV/EBITDA3 53.82 7.64 12.99 32.49 11.68
Benchmarks
EV/EBITDA, Competitors4
Advanced Micro Devices Inc. 22.63 34.19 62.10 82.59
Analog Devices Inc. 16.23 38.55 23.61 18.67 14.37
Applied Materials Inc. 11.04 17.54 16.82 14.60 6.24
Broadcom Inc. 13.54 19.72 18.89 16.32 12.21
Intel Corp. 6.20 6.02 6.40 8.73
KLA Corp. 14.97 19.26 18.10 14.14 10.91
Lam Research Corp. 11.34 16.67 17.76 10.07 7.08
Micron Technology Inc. 3.26 6.05 6.46 3.90 2.41
NVIDIA Corp. 57.59 58.96 52.90 21.10
ON Semiconductor Corp. 11.65 14.40 20.27 11.13
Qualcomm Inc. 7.84 12.76 19.49 10.55 28.47
Texas Instruments Inc. 14.69 15.54 21.75 17.73
EV/EBITDA, Sector
Semiconductors & Semiconductor Equipment 14.44 15.49 14.76 11.56
EV/EBITDA, Industry
Information Technology 18.28 20.37 19.53 14.42

Based on: 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), 10-K (reporting date: 2018-12-31).

1 See details »

2 See details »

3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 15,638,230 ÷ 290,547 = 53.82

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. First Solar Inc. EV/EBITDA ratio decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.