Financials Tesla, Inc.

Equities

TSLA

US88160R1014

Auto & Truck Manufacturers

Market Closed - Nasdaq 16:00:00 2024-06-14 EDT After market 19:59:48
178 USD -2.44% Intraday chart for Tesla, Inc. 177.7 -0.17%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 75,402 668,905 1,063,564 388,972 789,898 567,709 - -
Enterprise Value (EV) 1 82,553 661,209 1,052,822 369,886 766,034 549,024 541,740 533,453
P/E ratio -85 x 1,103 x 216 x 34 x 57.8 x 81.2 x 56.5 x 41.4 x
Yield - - - - - - - -
Capitalization / Revenue 3.07 x 21.2 x 19.8 x 4.77 x 8.16 x 5.72 x 4.82 x 4.11 x
EV / Revenue 3.36 x 21 x 19.6 x 4.54 x 7.92 x 5.53 x 4.6 x 3.87 x
EV / EBITDA 27.7 x 109 x 91.1 x 19.3 x 46.1 x 35.5 x 26.8 x 20.5 x
EV / FCF 76.6 x 237 x 210 x 48.9 x 176 x 311 x 85.4 x 59.1 x
FCF Yield 1.31% 0.42% 0.48% 2.05% 0.57% 0.32% 1.17% 1.69%
Price to Book 11.4 x 30.5 x 36.2 x 9.56 x 13.8 x 8.2 x 6.96 x 6.13 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 27.89 235.2 352.3 123.2 248.5 178.0 178.0 178.0
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 99,308 117,675 137,972
EBITDA 1 2,983 6,050 11,555 19,186 16,631 15,445 20,190 26,065
EBIT 1 -69 1,994 6,523 13,656 8,891 8,074 11,993 16,023
Operating Margin -0.28% 6.32% 12.12% 16.76% 9.19% 8.13% 10.19% 11.61%
Earnings before Tax (EBT) 1 -665 1,154 6,343 13,719 9,973 9,133 12,714 16,785
Net income 1 -862 721 5,519 12,556 14,997 7,422 10,512 13,987
Net margin -3.51% 2.29% 10.25% 15.41% 15.5% 7.47% 8.93% 10.14%
EPS 2 -0.3280 0.2133 1.633 3.620 4.300 2.192 3.150 4.302
Free Cash Flow 1 1,078 2,786 5,015 7,566 4,358 1,763 6,344 9,027
FCF margin 4.39% 8.83% 9.32% 9.29% 4.5% 1.77% 5.39% 6.54%
FCF Conversion (EBITDA) 36.14% 46.05% 43.4% 39.44% 26.2% 11.41% 31.42% 34.63%
FCF Conversion (Net income) - 386.41% 90.87% 60.26% 29.06% 23.75% 60.35% 64.54%
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 24,158 25,668 27,446 26,425 28,836
EBITDA 1 4,019 5,023 3,791 4,968 5,404 4,267 4,653 3,758 3,953 3,384 3,819 4,192 4,619 4,983 5,502
EBIT 1 2,613 3,603 2,464 3,688 3,901 2,664 2,399 1,764 2,064 1,171 1,865 2,254 2,618 2,855 3,392
Operating Margin 14.75% 19.21% 14.55% 17.19% 16.04% 11.42% 9.62% 7.55% 8.2% 5.5% 7.72% 8.78% 9.54% 10.8% 11.76%
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 2,137 2,488 2,814 3,364 3,727
Net income 1 2,321 3,318 2,259 3,292 3,687 2,513 2,703 1,853 7,928 1,129 1,719 2,002 2,340 2,591 2,881
Net margin 13.1% 17.69% 13.34% 15.34% 15.16% 10.77% 10.84% 7.94% 31.5% 5.3% 7.12% 7.8% 8.53% 9.8% 9.99%
EPS 2 0.6833 0.9533 0.6500 0.9500 1.070 0.7300 0.7800 0.5300 2.270 0.3400 0.4994 0.5730 0.6609 0.7403 0.8255
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 18,684 25,969 34,256
Leverage (Debt/EBITDA) 2.397 x - - - - - - -
Free Cash Flow 1 1,078 2,786 5,015 7,566 4,358 1,763 6,344 9,027
ROE (net income / shareholders' equity) -14.9% 16.8% 21.1% 33.5% 20.3% 11.4% 13.6% 13.9%
ROA (Net income/ Total Assets) -2.69% 5.61% 13.4% 17.4% 11.5% 7.51% 9% 10.1%
Assets 1 32,024 12,858 41,277 72,234 130,205 98,875 116,770 138,152
Book Value Per Share 2 2.440 7.720 9.740 12.90 18.00 21.70 25.60 29.10
Cash Flow per Share 2 0.9100 1.830 3.390 4.240 3.800 4.010 5.320 5.850
Capex 1 1,327 3,157 6,482 7,158 8,898 10,300 9,993 10,587
Capex / Sales 5.4% 10.01% 12.04% 8.79% 9.19% 10.37% 8.49% 7.67%
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

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
47
Last Close Price
178 USD
Average target price
182.9 USD
Spread / Average Target
+2.74%
Consensus
  1. Stock Market
  2. Equities
  3. TSLA Stock
  4. Financials Tesla, Inc.