Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
38.88 USD36.34 USD45.56 USD
+314%
36.34 USDCurrent price is 314.3% above the base model value.
G
US
GLW.US · CORNING INC /NY
US · US
Latest price150.55 USD
30D-17.37%
Vs. base value+943%
Research summary
GLW.US latest organized financial period shows revenue grew +19.14% YoY and net income grew +215% YoY. Current price is about 151 USD, while the model base case is about 14.44 USD; the current price sits +943% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue16B USD
Net income2B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price150.55 USD
Base value14.44 USD
Vs. base+943%
Price date2026/04/29
14.44 USD14.44 USD15.12 USD
+943%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
12.90 USD12.06 USD15.12 USD
+1,148%
12.06 USDCurrent price is 1148.5% above the base model value.Adjusted reference: 22.65 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth16.7%
Current price implies roughly 16.7% annualized FCF growth.
16.7%Current price implies roughly 16.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
14.44 USD14.44 USD14.44 USD
+943%
14.44 USDCurrent price is 942.7% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2020/12/31 | Asset impairment | Impairment | -514M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -653M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 16B USD | 2B USD | - | 3B USD | 1.83 | - |
| 2024/12/31 | Annual | 13B USD | 506M USD | - | 2B USD | 0.58 | - |
| 2023/12/31 | Annual | 13B USD | 581M USD | - | 2B USD | 0.68 | - |
| 2022/12/31 | Annual | 14B USD | 1B USD | - | 3B USD | 1.54 | - |
| 2021/12/31 | Annual | 14B USD | 2B USD | - | 3B USD | 1.28 | - |
Ad placement