|
End-of-day quote
Thailand S.E.
2026-10-21
|
5-day change | 1st Jan Change | ||
| 4.260 THB | +4.41% |
|
-0.93% | -13.06% |
Company Valuation: Tesla, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,063,564 | 388,972 | 789,898 | 1,296,350 | 1,495,687 | 1,477,175 | - | - |
| Change | - | -63.43% | 103.07% | 64.12% | 15.38% | -1.24% | - | - |
| Enterprise Value (EV) 1 | 1,052,822 | 369,886 | 766,034 | 1,268,000 | 1,460,004 | 1,454,260 | 1,460,196 | 1,462,094 |
| Change | - | -64.87% | 107.1% | 65.53% | 15.14% | -0.39% | 0.41% | 0.13% |
| P/E | 216x | 34x | 57.8x | 198x | 416x | 353x | 253x | 174x |
| PBR | 36.2x | 9.56x | 13.8x | 19.4x | 19.3x | 14.4x | 13.3x | 12x |
| PEG | - | 0x | 3.1x | -3.8x | -8.8x | -174.24x | 6.4x | 3.8x |
| Capitalization / Revenue | 19.8x | 4.77x | 8.16x | 13.3x | 15.8x | 13.8x | 12.1x | 10.2x |
| EV / Revenue | 19.6x | 4.54x | 7.92x | 13x | 15.4x | 13.6x | 12x | 10.1x |
| EV / EBITDA | 91.1x | 19.3x | 46.1x | 76.2x | 100x | 99.6x | 80.1x | 58.7x |
| EV / EBIT | 161x | 27.1x | 86.2x | 179x | 335x | 393x | 242x | 152x |
| EV / FCF | 210x | 48.9x | 176x | 354x | 235x | -142x | -156x | -190x |
| FCF Yield | 0.48% | 2.05% | 0.57% | 0.28% | 0.43% | -0.7% | -0.64% | -0.53% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.633 | 3.62 | 4.3 | 2.04 | 1.08 | 1.058 | 1.479 | 2.15 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 53,823 | 81,462 | 96,773 | 97,690 | 94,827 | 107,268 | 121,678 | 145,354 |
| EBITDA 1 | 11,555 | 19,186 | 16,631 | 16,645 | 14,596 | 14,604 | 18,231 | 24,902 |
| EBIT 1 | 6,523 | 13,656 | 8,891 | 7,076 | 4,355 | 3,696 | 6,042 | 9,641 |
| Net income 1 | 5,519 | 12,556 | 14,997 | 7,091 | 3,794 | 3,693 | 5,326 | 8,004 |
| Net Debt 1 | -10,742 | -19,086 | -23,864 | -28,350 | -35,683 | -22,915 | -16,979 | -15,081 |
| Reference price 2 | 352.26 | 123.18 | 248.48 | 403.84 | 449.72 | 373.71 | 373.71 | 373.71 |
| Nbr of stocks (in thousands) | 3,019,258 | 3,157,752 | 3,178,921 | 3,210,060 | 3,325,819 | 3,952,730 | - | - |
| Announcement Date | 1/26/22 | 1/25/23 | 1/24/24 | 1/29/25 | 1/28/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 353.18x | 13.56x | 99.58x | -.--% | 1,477B | |
| 9.88x | 1.27x | 11.59x | 3.29% | 231B | |
| 14.91x | 0.81x | 5.41x | 1.72% | 101B | |
| 36.17x | 9.15x | 23.31x | 1.08% | 77.06B | |
| 7.11x | 0.34x | 2.74x | 0.93% | 67.64B | |
| 7.65x | 1.21x | 13.94x | 3.53% | 54.74B | |
| 11.94x | 0.27x | 3.39x | 4.96% | 48.45B | |
| 11.67x | 0.68x | 9.28x | 3.95% | 44.41B | |
| 22.26x | 1.29x | 7.25x | 2.42% | 43.74B | |
| Average | 52.75x | 3.17x | 19.61x | 2.43% | 238.4B | |
| Weighted average by Cap. | 247.61x | 9.93x | 71.76x | 0.84% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TSLA Stock
- TSLA03 Stock
- Valuation Tesla, Inc.
Select your edition
All financial news and data tailored to specific country editions
