FMP

FMP

Enter

TSLA - Tesla, Inc.

photo-url-https://images.financialmodelingprep.com/symbol/TSLA.png

Tesla, Inc.

TSLA

NASDAQ

Tesla, Inc. designs, develops, manufactures, leases, and sells electric vehicles, and energy generation and storage systems in the United States, China, and internationally. It operates in two segments, Automotive, and Energy Generation and Storage. The Automotive segment offers electric vehicles, as well as sells automotive regulatory credits; and non-warranty after-sales vehicle, used vehicles, retail merchandise, and vehicle insurance services. This segment also provides sedans and sport utility vehicles through direct and used vehicle sales, a network of Tesla Superchargers, and in-app upgrades; purchase financing and leasing services; services for electric vehicles through its company-owned service locations and Tesla mobile service technicians; and vehicle limited warranties and extended service plans. The Energy Generation and Storage segment engages in the design, manufacture, installation, sale, and leasing of solar energy generation and energy storage products, and related services to residential, commercial, and industrial customers and utilities through its website, stores, and galleries, as well as through a network of channel partners; and provision of service and repairs to its energy product customers, including under warranty, as well as various financing options to its solar customers. The company was formerly known as Tesla Motors, Inc. and changed its name to Tesla, Inc. in February 2017. Tesla, Inc. was incorporated in 2003 and is headquartered in Austin, Texas.

298.3 USD

13.48 (4.52%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

31.54B

53.82B

81.46B

96.77B

97.69B

132.31B

179.21B

242.72B

328.74B

445.26B

Revenue %

-

70.67

51.35

18.8

0.95

35.44

35.44

35.44

35.44

Operating Cash Flow

5.94B

11.5B

14.72B

13.26B

14.92B

23.09B

31.27B

42.36B

57.37B

77.7B

Operating Cash Flow %

18.85

21.36

18.07

13.7

15.28

17.45

17.45

17.45

17.45

Cap Ex

-3.24B

-8.01B

-7.17B

-8.9B

-11.34B

-14.5B

-19.63B

-26.59B

-36.02B

-48.78B

Cap Ex %

-10.28

-14.89

-8.8

-9.2

-11.61

-10.96

-10.96

-10.96

-10.96

Free Cash Flow

2.7B

3.48B

7.55B

4.36B

3.58B

8.59B

11.64B

15.76B

21.35B

28.92B

Weighted Average Cost Of Capital

Price

298.3

Beta

Diluted Shares Outstanding

3.52B

Costof Debt

4

Tax Rate

After Tax Cost Of Debt

3.17

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

13.62B

Total Equity

1.05T

Total Capital

1.06T

Debt Weighting

1.28

Equity Weighting

98.72

Wacc

15.33

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

31.54B

53.82B

81.46B

96.77B

97.69B

132.31B

179.21B

242.72B

328.74B

445.26B

Operating Cash Flow

5.94B

11.5B

14.72B

13.26B

14.92B

23.09B

31.27B

42.36B

57.37B

77.7B

Cap Ex

-3.24B

-8.01B

-7.17B

-8.9B

-11.34B

-14.5B

-19.63B

-26.59B

-36.02B

-48.78B

Free Cash Flow

2.7B

3.48B

7.55B

4.36B

3.58B

8.59B

11.64B

15.76B

21.35B

28.92B

Wacc

15.33

15.33

15.33

15.33

15.33

Pv Lfcf

7.45B

8.75B

10.28B

12.07B

14.17B

Sum Pv Lfcf

52.72B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

15.33

Free Cash Flow T1

29.93B

Terminal Value

252.94B

Present Terminal Value

123.95B

Intrinsic Value

Enterprise Value

176.67B

Net Debt

-2.52B

Equity Value

179.18B

Diluted Shares Outstanding

3.52B

Equity Value Per Share

50.95

Projected DCF

50.95 -4.855%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep