An independent two-stage DCF analysis by a frontier AI model.
" data-astro-cid-rtyab5x5> Corning achieved significant revenue growth (19.1%) in FY2025. We project a more sustainable 8% FCF growth moving forward as margins stabilize and capex needs normalize over the cycle.
" data-astro-cid-rtyab5x5> Corning achieved significant revenue growth (19.1%) in FY2025. We project a more sustainable 8% FCF growth moving forward as margins stabilize and capex needs normalize over the cycle.
" data-astro-cid-rtyab5x5> A long-term nominal growth of 2.5% reflects sustainable long-term economic expansion while honoring the maturing nature of Corning's core markets in display and optical communications.
Intrinsic value per share under varying discount rate and terminal growth rate assumptions.
| WACC ↓ / Terminal → | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 1.5% | $38.54 | $15.60 | $9.78 | $7.12 | $5.60 |
| 2.0% | $145.60 | $22.21 | $12.02 | $8.24 | $6.27 |
| 2.5% | $15.60 | $38.54 | $15.60 | $9.78 | $7.12 |
| 3.0% | $15.60 | $145.60 | $22.21 | $12.02 | $8.24 |
| 3.5% | $15.60 | $15.60 | $38.54 | $15.60 | $9.78 |
■ Undervalued vs current price ■ Overvalued vs current price
Westmount Research. "Corning (GLW) Intrinsic Value: A DCF Analysis." westmountfundamentals.com, March 18, 2026.
Disclaimer: The numbers presented on this page are for educational and entertainment purposes only. They are the result of a deterministic mathematical model fed with assumptions generated by an Artificial Intelligence (Gemini 3.1). This does not constitute investment advice. Always conduct your own due diligence before investing in the stock market.