Valuation Tesla, Inc. Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-27			5-day change	1st Jan Change
2.580 ^THB	+4.03%		+8.40%	-

06:55am	Social Buzz: Wallstreetbets Stocks Mixed Premarket Wednesday; Micron Technology to Advance, Robinhood Markets to Decline	MT
06:30am	Thyssenkrupp's tk accelis valued at close to $2 billion in German market debut	RE

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	1,610,591	-	-
Change	-	-63.43%	103.07%	64.12%	15.38%	7.68%	-	-
Enterprise Value (EV) ¹	1,052,822	369,886	766,034	1,268,000	1,460,004	1,579,538	1,590,054	1,591,931
Change	-	-64.87%	107.1%	65.53%	15.14%	8.19%	0.67%	0.12%
P/E	216x	34x	57.8x	198x	416x	402x	279x	186x
PBR	36.2x	9.56x	13.8x	19.4x	19.3x	15.4x	14.4x	13x
PEG	-	0x	3.1x	-3.8x	-8.8x	-65.14x	6.3x	3.7x
Capitalization / Revenue	19.8x	4.77x	8.16x	13.3x	15.8x	14.9x	13.2x	11x
EV / Revenue	19.6x	4.54x	7.92x	13x	15.4x	14.7x	13x	10.9x
EV / EBITDA	91.1x	19.3x	46.1x	76.2x	100x	106x	87.7x	64.3x
EV / EBIT	161x	27.1x	86.2x	179x	335x	446x	273x	173x
EV / FCF	210x	48.9x	176x	354x	235x	-313x	-163x	-186x
FCF Yield	0.48%	2.05%	0.57%	0.28%	0.43%	-0.32%	-0.61%	-0.54%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.633	3.62	4.3	2.04	1.08	1.013	1.46	2.189
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	53,823	81,462	96,773	97,690	94,827	107,788	122,323	145,803
EBITDA ¹	11,555	19,186	16,631	16,645	14,596	14,851	18,130	24,752
EBIT ¹	6,523	13,656	8,891	7,076	4,355	3,543	5,817	9,213
Net income ¹	5,519	12,556	14,997	7,091	3,794	3,487	5,234	7,928
Net Debt ¹	-10,742	-19,086	-23,864	-28,350	-35,683	-31,053	-20,537	-18,660
Reference price ²	352.26	123.18	248.48	403.84	449.72	407.46	407.46	407.46
Nbr of stocks (in thousands)	3,019,258	3,157,752	3,178,921	3,210,060	3,325,819	3,952,758	-	-
Announcement Date	1/26/22	1/25/23	1/24/24	1/29/25	1/28/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TESLA, INC.	402.09x	14.65x	106.36x	-.--%	1,611B
TOYOTA MOTOR CORPORATION	9.9x	1.27x	11.49x	3.29%	231B
BYD COMPANY LIMITED	14.06x	0.79x	5.43x	1.76%	99.32B
FERRARI N.V.	35.47x	8.97x	22.86x	1.1%	74.93B
GENERAL MOTORS COMPANY	7.47x	0.34x	2.72x	0.89%	67.94B
HYUNDAI MOTOR COMPANY	7.17x	1.19x	13.66x	3.77%	51.29B
FORD MOTOR COMPANY	10.32x	0.26x	3.27x	5.14%	46.69B
HONDA MOTOR CO., LTD.	11.44x	0.68x	9.21x	3.97%	44.1B
MERCEDES-BENZ GROUP AG	7.44x	0.05x	0.51x	7.6%	40.7B
Average	56.15x	3.13x	19.50x	3.06%	251.89B
Weighted average by Cap.	289.42x	10.93x	78.38x	0.88%