|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 309.88 USD | +3.88% |
|
-3.03% | -31.07% |
| 02:44pm | Wall St advances as Microsoft results ease AI spending fears | RE |
| 01:31pm | Wall St advances as Microsoft results ease AI spending fears | 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 | 1,178,229 | - | - |
| Change | - | -63.43% | 103.07% | 64.12% | 15.38% | -21.22% | - | - |
| Enterprise Value (EV) 1 | 1,052,822 | 369,886 | 766,034 | 1,268,000 | 1,460,004 | 1,155,277 | 1,161,102 | 1,163,493 |
| Change | - | -64.87% | 107.1% | 65.53% | 15.14% | -20.87% | 0.5% | 0.21% |
| P/E | 216x | 34x | 57.8x | 198x | 416x | 262x | 175x | 119x |
| PBR | 36.2x | 9.56x | 13.8x | 19.4x | 19.3x | 11.6x | 10.7x | 9.61x |
| PEG | - | 0x | 3.1x | -3.8x | -8.8x | 49.5x | 3.5x | 2.6x |
| Capitalization / Revenue | 19.8x | 4.77x | 8.16x | 13.3x | 15.8x | 11.1x | 9.78x | 8.33x |
| EV / Revenue | 19.6x | 4.54x | 7.92x | 13x | 15.4x | 10.9x | 9.64x | 8.22x |
| EV / EBITDA | 91.1x | 19.3x | 46.1x | 76.2x | 100x | 82.5x | 65.4x | 48.2x |
| EV / EBIT | 161x | 27.1x | 86.2x | 179x | 335x | 253x | 167x | 112x |
| EV / FCF | 210x | 48.9x | 176x | 354x | 235x | -102x | -189x | -208x |
| FCF Yield | 0.48% | 2.05% | 0.57% | 0.28% | 0.43% | -0.98% | -0.53% | -0.48% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 1.633 | 3.62 | 4.3 | 2.04 | 1.08 | 1.137 | 1.705 | 2.501 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 53,823 | 81,462 | 96,773 | 97,690 | 94,827 | 105,718 | 120,489 | 141,509 |
| EBITDA 1 | 11,555 | 19,186 | 16,631 | 16,645 | 14,596 | 14,005 | 17,747 | 24,134 |
| EBIT 1 | 6,523 | 13,656 | 8,891 | 7,076 | 4,355 | 4,557 | 6,944 | 10,396 |
| Net income 1 | 5,519 | 12,556 | 14,997 | 7,091 | 3,794 | 4,020 | 6,038 | 8,884 |
| Net Debt 1 | -10,742 | -19,086 | -23,864 | -28,350 | -35,683 | -22,952 | -17,127 | -14,736 |
| Reference price 2 | 352.26 | 123.18 | 248.48 | 403.84 | 449.72 | 298.32 | 298.32 | 298.32 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 262.34x | 10.93x | 82.49x | -.--% | 1,178B | |
| 18.63x | 0.84x | 5.95x | 0.49% | 120B | |
| -6.36x | 3.65x | -13.21x | -.--% | 23.45B | |
| 28.95x | 0.17x | 3.1x | 0.95% | 14.55B | |
| -64.08x | 0.24x | 7.41x | -.--% | 13.6B | |
| -27.2x | 0.67x | -115.5x | -.--% | 12.5B | |
| -41.59x | 0.44x | 6.93x | -.--% | 11.91B | |
| 14.73x | 0.27x | 6.53x | -.--% | 7.65B | |
| -1.96x | 2.86x | -7.5x | - | 7.02B | |
| -11.46x | 0.86x | -49.67x | -.--% | 5.4B | |
| Average | 17.20x | 2.09x | -7.35x | 0.16% | 139.39B | |
| Weighted average by Cap. | 222.34x | 9.40x | 68.95x | 0.05% |
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.
Select your edition
All financial news and data tailored to specific country editions
