Stock 0R0X TESLA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tesla CINNOBER BOAT

Equities

0R0X

US88160R1014

Auto & Truck Manufacturers

Delayed CINNOBER BOAT
Other stock markets
 		5-day change 1st Jan Change
- USD -.--% Intraday chart for Tesla -.--% -.--%
07:23pm Elon Musk visits China to talk self-driving tech RE
03:28pm MUSK- HONORED TO MEET WITH CHINESE PREMIER LI QIANG… RE

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 75,402 668,905 1,063,564 388,972 789,898 536,710 - -
Enterprise Value (EV) 1 82,553 661,209 1,052,822 369,886 766,034 517,771 509,935 500,374
P/E ratio -85 x 1,103 x 216 x 34 x 57.8 x 75.4 x 50.5 x 38.3 x
Yield - - - - - - - -
Capitalization / Revenue 3.07 x 21.2 x 19.8 x 4.77 x 8.16 x 5.42 x 4.46 x 3.86 x
EV / Revenue 3.36 x 21 x 19.6 x 4.54 x 7.92 x 5.23 x 4.24 x 3.6 x
EV / EBITDA 27.7 x 109 x 91.1 x 19.3 x 46.1 x 32.6 x 24.5 x 19 x
EV / FCF 76.6 x 237 x 210 x 48.9 x 176 x 265 x 74.7 x 50.9 x
FCF Yield 1.31% 0.42% 0.48% 2.05% 0.57% 0.38% 1.34% 1.97%
Price to Book 11.4 x 30.5 x 36.2 x 9.56 x 13.8 x 7.81 x 6.62 x 5.75 x
Nbr of stocks (in thousands) 2,703,673 2,843,702 3,019,258 3,157,752 3,178,921 3,189,196 - -
Reference price 2 27.89 235.2 352.3 123.2 248.5 168.3 168.3 168.3
Announcement Date 20-01-29 21-01-27 22-01-26 23-01-25 24-01-24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 24,578 31,536 53,823 81,462 96,773 98,970 120,286 139,045
EBITDA 1 2,983 6,050 11,555 19,186 16,631 15,878 20,835 26,270
EBIT 1 -69 1,994 6,523 13,656 8,891 8,193 12,869 16,515
Operating Margin -0.28% 6.32% 12.12% 16.76% 9.19% 8.28% 10.7% 11.88%
Earnings before Tax (EBT) 1 -665 1,154 6,343 13,719 9,973 9,612 13,656 17,720
Net income 1 -862 721 5,519 12,556 14,997 7,697 11,329 14,755
Net margin -3.51% 2.29% 10.25% 15.41% 15.5% 7.78% 9.42% 10.61%
EPS 2 -0.3280 0.2133 1.633 3.620 4.300 2.232 3.329 4.394
Free Cash Flow 1 1,078 2,786 5,015 7,566 4,358 1,951 6,823 9,835
FCF margin 4.39% 8.83% 9.32% 9.29% 4.5% 1.97% 5.67% 7.07%
FCF Conversion (EBITDA) 36.14% 46.05% 43.4% 39.44% 26.2% 12.29% 32.75% 37.44%
FCF Conversion (Net income) - 386.41% 90.87% 60.26% 29.06% 25.34% 60.23% 66.66%
Dividend per Share 2 - - - - - - - -
Announcement Date 20-01-29 21-01-27 22-01-26 23-01-25 24-01-24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 17,719 18,756 16,934 21,454 24,318 23,329 24,927 23,350 25,167 21,301 24,395 25,927 27,537 26,571 28,857
EBITDA 1 4,019 5,023 3,791 4,968 5,404 4,267 4,653 3,758 3,953 3,384 3,898 4,251 4,637 5,097 5,542
EBIT 1 2,613 3,603 2,464 3,688 3,901 2,664 2,399 1,764 2,064 1,171 1,938 2,316 2,645 2,767 3,267
Operating Margin 14.75% 19.21% 14.55% 17.19% 16.04% 11.42% 9.62% 7.55% 8.2% 5.5% 7.94% 8.93% 9.6% 10.42% 11.32%
Earnings before Tax (EBT) 1 2,635 3,626 2,474 3,636 3,983 2,800 2,937 2,045 2,191 1,553 2,179 2,545 2,823 3,150 3,543
Net income 1 2,321 3,318 2,259 3,292 3,687 2,513 2,703 1,853 7,928 1,129 1,762 2,039 2,318 2,447 2,781
Net margin 13.1% 17.69% 13.34% 15.34% 15.16% 10.77% 10.84% 7.94% 31.5% 5.3% 7.22% 7.86% 8.42% 9.21% 9.64%
EPS 2 0.6833 0.9533 0.6500 0.9500 1.070 0.7300 0.7800 0.5300 2.270 0.3400 0.5088 0.5855 0.6627 0.7003 0.7930
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 22-01-26 22-04-20 22-07-20 22-10-19 23-01-25 23-04-19 23-07-19 23-10-17 24-01-24 24-04-23 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 7,151 - - - - - - -
Net Cash position 1 - 7,696 10,742 19,086 23,864 18,938 26,775 36,336
Leverage (Debt/EBITDA) 2.397 x - - - - - - -
Free Cash Flow 1 1,078 2,786 5,015 7,566 4,358 1,951 6,823 9,835
ROE (net income / shareholders' equity) -14.9% 16.8% 21.1% 33.5% 20.3% 11.1% 14.3% 14.2%
ROA (Net income/ Total Assets) -2.69% 5.61% 13.4% 17.4% 11.5% 7.37% 8.96% 10.1%
Assets 1 32,024 12,858 41,277 72,234 130,205 104,452 126,459 145,741
Book Value Per Share 2 2.440 7.720 9.740 12.90 18.00 21.60 25.40 29.30
Cash Flow per Share 2 0.9100 1.830 3.390 4.240 3.800 4.070 5.390 5.980
Capex 1 1,327 3,157 6,482 7,158 8,898 10,143 9,845 10,415
Capex / Sales 5.4% 10.01% 12.04% 8.79% 9.19% 10.25% 8.18% 7.49%
Announcement Date 20-01-29 21-01-27 22-01-26 23-01-25 24-01-24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Tesla

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
48
Last Close Price
168.3 USD
Average target price
183.1 USD
Spread / Average Target
+8.81%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Electric (Alternative) Vehicles

1st Jan change Capi.
LI AUTO INC. Stock Li Auto Inc.
-33.10% 26.57B
NIO INC. Stock NIO Inc.
-50.50% 9.29B
RIVIAN AUTOMOTIVE, INC. Stock Rivian Automotive, Inc.
-61.47% 8.84B
VINFAST AUTO LTD. Stock VinFast Auto Ltd.
-68.94% 6.08B
LUCID GROUP, INC. Stock Lucid Group, Inc.
-41.57% 5.68B
ZHEJIANG LEAPMOTOR TECHNOLOGY CO., LTD. Stock Zhejiang Leapmotor Technology Co., Ltd.
-30.11% 4.26B
LOTUS TECHNOLOGY INC. Stock Lotus Technology Inc.
0.00% 3.92B
POLESTAR AUTOMOTIVE HOLDING UK PLC Stock Polestar Automotive Holding UK PLC
-47.79% 2.49B
FOXTRON VEHICLE TECHNOLOGIES CO., LTD. Stock Foxtron Vehicle Technologies Co., Ltd.
-4.82% 2.27B
Electric (Alternative) Vehicles
  1. Stock Market
  2. Equities
  3. TSLA Stock
  4. 0R0X Stock
  5. Financials Tesla