|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 391.76 USD | -2.76% |
|
-8.08% | -13.08% |
| 09:58am | Tesla's Expansion Into Miami Sees Fewer Drivers | MT |
| 04:07am | China car sales fall again, exports stay strong | RE |
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 | 1,513,181 | - | - |
| Change | - | -63.43% | 103.07% | 64.12% | 15.38% | 1.17% | - | - |
| Enterprise Value (EV) 1 | 1,052,822 | 369,886 | 766,034 | 1,268,000 | 1,460,004 | 1,488,249 | 1,491,661 | 1,489,168 |
| Change | - | -64.87% | 107.1% | 65.53% | 15.14% | 1.93% | 0.23% | -0.17% |
| P/E | 216x | 34x | 57.8x | 198x | 416x | 296x | 193x | 156x |
| PBR | 36.2x | 9.56x | 13.8x | 19.4x | 19.3x | 15.6x | 14.3x | 12.9x |
| PEG | - | 0x | 3.1x | -3.8x | -8.8x | 11.3x | 3.6x | 6.6x |
| Capitalization / Revenue | 19.8x | 4.77x | 8.16x | 13.3x | 15.8x | 14.6x | 12.7x | 10.9x |
| EV / Revenue | 19.6x | 4.54x | 7.92x | 13x | 15.4x | 14.4x | 12.5x | 10.7x |
| EV / EBITDA | 91.1x | 19.3x | 46.1x | 76.2x | 100x | 96.5x | 75.2x | 54x |
| EV / EBIT | 161x | 27.1x | 86.2x | 179x | 335x | 257x | 179x | 135x |
| EV / FCF | 210x | 48.9x | 176x | 354x | 235x | -152x | -594x | 20,636x |
| FCF Yield | 0.48% | 2.05% | 0.57% | 0.28% | 0.43% | -0.66% | -0.17% | 0% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.633 | 3.62 | 4.3 | 2.04 | 1.08 | 1.363 | 2.084 | 2.577 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 53,823 | 81,462 | 96,773 | 97,690 | 94,827 | 103,573 | 119,171 | 139,257 |
| EBITDA 1 | 11,555 | 19,186 | 16,631 | 16,645 | 14,596 | 15,423 | 19,828 | 27,583 |
| EBIT 1 | 6,523 | 13,656 | 8,891 | 7,076 | 4,355 | 5,788 | 8,350 | 11,012 |
| Net income 1 | 5,519 | 12,556 | 14,997 | 7,091 | 3,794 | 4,798 | 7,208 | 9,607 |
| Net Debt 1 | -10,742 | -19,086 | -23,864 | -28,350 | -35,683 | -24,932 | -21,520 | -24,014 |
| Reference price 2 | 352.26 | 123.18 | 248.48 | 403.84 | 449.72 | 402.90 | 402.90 | 402.90 |
| Nbr of stocks (in thousands) | 3,019,258 | 3,157,752 | 3,178,921 | 3,210,060 | 3,325,819 | 3,755,724 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 295.62x | 14.37x | 96.49x | -.--% | 1,513B | |
| -6.07x | 3.35x | -11.83x | -.--% | 21.11B | |
| 14.94x | -0.02x | -0.29x | 1.15% | 14.83B | |
| -27.84x | 0.68x | -117.25x | -.--% | 12.59B | |
| -42.82x | 0.45x | 7.2x | -.--% | 12.21B | |
| -56.15x | 0.16x | 5.11x | -.--% | 12.1B | |
| -2.03x | 2.91x | -7.62x | - | 7.28B | |
| 13.64x | 0.22x | 5.29x | -.--% | 6.93B | |
| -9.9x | 0.55x | -44.28x | -.--% | 4.35B | |
| Average | 19.93x | 2.52x | -7.47x | 0.14% | 178.29B | |
| Weighted average by Cap. | 277.89x | 13.62x | 89.88x | 0.01% |
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
- Valuation Tesla, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
