Valuation Tesla, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 11/07/2025 am IST			After hours 05:29:58 am
309.87 ^USD	+4.73%		311.48	+0.52%

09:58am	Tesla to open first India store on July 15 in Mumbai	RE
09:31am	Panasonic Delaying Full Production at Kansas EV Battery Plant, Nikkei Reports	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,68,905	10,63,564	3,88,972	7,89,898	12,96,350	9,98,078	-	-
Change	-	59%	-63.43%	103.07%	64.12%	-23.01%	-	-
Enterprise Value (EV) ¹	6,61,209	10,52,822	3,69,886	7,66,034	12,68,000	9,73,282	9,69,552	9,62,377
Change	-	59.23%	-64.87%	107.1%	65.53%	-23.24%	-0.38%	-0.74%
P/E ratio	1,103x	216x	34x	57.8x	198x	202x	120x	91x
PBR	30.5x	36.2x	9.56x	13.8x	19.4x	12.7x	11.6x	10.3x
PEG	-	0x	0x	3.1x	-3.8x	-8.2x	1.8x	2.9x
Capitalization / Revenue	21.2x	19.8x	4.77x	8.16x	13.3x	10.4x	8.6x	7.16x
EV / Revenue	21x	19.6x	4.54x	7.92x	13x	10.1x	8.36x	6.9x
EV / EBITDA	109x	91.1x	19.3x	46.1x	76.2x	70.4x	50.9x	38.5x
EV / EBIT	332x	161x	27.1x	86.2x	179x	167x	93.1x	63.1x
EV / FCF	237x	210x	48.9x	176x	354x	204x	34.3x	22.1x
FCF Yield	0.42%	0.48%	2.05%	0.57%	0.28%	0.49%	2.92%	4.53%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.2133	1.633	3.62	4.3	2.04	1.538	2.581	3.405
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	31,536	53,823	81,462	96,773	97,690	96,183	1,16,005	1,39,402
EBITDA ¹	6,050	11,555	19,186	16,631	16,645	13,828	19,040	25,011
EBIT ¹	1,994	6,523	13,656	8,891	7,076	5,842	10,417	15,249
Net income ¹	721	5,519	12,556	14,997	7,091	5,565	9,347	12,579
Net Debt ¹	-7,696	-10,742	-19,086	-23,864	-28,350	-24,795	-28,525	-35,701
Reference price ²	235.22	352.26	123.18	248.48	403.84	309.87	309.87	309.87
Nbr of stocks (in thousands)	28,43,702	30,19,258	31,57,752	31,78,921	32,10,060	32,20,956	-	-
Announcement Date	27/01/21	26/01/22	25/01/23	24/01/24	29/01/25	-	-	-

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.	192.41x	9.65x	67.13x	-.--%	1LCr
SERES GROUP CO.,LTD	21.66x	0.93x	11.19x	0.92%	3.15TCr
LI AUTO INC.	21.35x	0.73x	9.37x	-.--%	2.76TCr
XPENG INC.	-60.18x	1.22x	-97.8x	-.--%	1.66TCr
RIVIAN AUTOMOTIVE, INC.	-4.55x	2.8x	-8.04x	-.--%	1.6TCr
ZHEJIANG LEAPMOTOR TECHNOLOGY CO., LTD.	443.84x	0.95x	51.52x	-.--%	986.12Cr
VINFAST AUTO LTD.	-3.12x	3.38x	-8.24x	-	825.6Cr
NIO INC.	-3.19x	0.59x	-4.82x	-.--%	827.49Cr
LUCID GROUP, INC.	-2.5x	3x	-1.64x	-.--%	710.71Cr
ZEEKR INTELLIGENT TECHNOLOGY HOLDING LIMITED	-15.18x	0.38x	-12.39x	-.--%	689.89Cr
Average	59.06x	2.36x	0.63x	0.1%	11.3TCr
Weighted average by Cap.	173.83x	8.68x	58.54x	0.03%