Valuation Tesla, Inc. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:53:10 2026-08-07 EDT			5-day change	1st Jan Change
332.22 ^USD	+3.35%		+6.70%	-26.79%

10:35pm	What is Unitree and why are China's humanoid robot makers racing to list?	RE
08-07	TESLA, INC. : Jefferies reiterates its Neutral rating	ZD

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	1,297,742	-	-
Change	-	-63.43%	103.07%	64.12%	15.38%	-13.23%	-	-
Enterprise Value (EV) ¹	1,052,822	369,886	766,034	1,268,000	1,460,004	1,274,386	1,281,405	1,283,721
Change	-	-64.87%	107.1%	65.53%	15.14%	-12.71%	0.55%	0.18%
P/E	216x	34x	57.8x	198x	416x	301x	206x	142x
PBR	36.2x	9.56x	13.8x	19.4x	19.3x	12.7x	11.7x	10.6x
PEG	-	0x	3.1x	-3.8x	-8.8x	329.7x	4.4x	3.2x
Capitalization / Revenue	19.8x	4.77x	8.16x	13.3x	15.8x	12.3x	10.8x	9.19x
EV / Revenue	19.6x	4.54x	7.92x	13x	15.4x	12x	10.6x	9.09x
EV / EBITDA	91.1x	19.3x	46.1x	76.2x	100x	86.3x	70x	51.1x
EV / EBIT	161x	27.1x	86.2x	179x	335x	290x	196x	132x
EV / FCF	210x	48.9x	176x	354x	235x	-116x	-201x	-233x
FCF Yield	0.48%	2.05%	0.57%	0.28%	0.43%	-0.87%	-0.5%	-0.43%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.633	3.62	4.3	2.04	1.08	1.09	1.597	2.312
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	53,823	81,462	96,773	97,690	94,827	105,861	120,604	141,279
EBITDA ¹	11,555	19,186	16,631	16,645	14,596	14,763	18,297	25,106
EBIT ¹	6,523	13,656	8,891	7,076	4,355	4,401	6,548	9,751
Net income ¹	5,519	12,556	14,997	7,091	3,794	3,883	5,720	8,325
Net Debt ¹	-10,742	-19,086	-23,864	-28,350	-35,683	-23,357	-16,337	-14,021
Reference price ²	352.26	123.18	248.48	403.84	449.72	328.58	328.58	328.58
Nbr of stocks (in thousands)	3,019,258	3,157,752	3,178,921	3,210,060	3,325,819	3,949,547	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TESLA, INC.	301.49x	12.04x	86.32x	-.--%	1,298B
BYD COMPANY LIMITED	17.94x	0.8x	5.67x	0.52%	114B
RIVIAN AUTOMOTIVE, INC.	-6.55x	3.4x	-13.18x	-.--%	23.17B
SERES GROUP CO.,LTD	33.19x	0.16x	3.13x	0.51%	14.29B
LI AUTO INC.	-54.79x	0.2x	6.13x	-.--%	12.76B
NIO INC.	-41.11x	0.43x	7.02x	-.--%	11.86B
XPENG INC.	-23.7x	0.6x	-82.78x	-.--%	11.61B
VINFAST AUTO LTD.	-2.19x	2.99x	-7.91x	-	7.84B
ZHEJIANG LEAPMOTOR TECHNOLOGY CO., LTD.	13.56x	0.23x	5.59x	-.--%	7.08B
Average	26.43x	2.32x	1.11x	0.13%	166.75B
Weighted average by Cap.	261.37x	10.55x	74.36x	0.04%