Valuation Tesla, Inc.

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 06/12/2025 am IST			5-day change	1st Jan Change
455.00 ^USD	+0.10%		+5.77%	+12.67%

05/12	The Most Overhyped PCE Print in Wall Street History
05/12	Tesla CEO Musk's X Fined About $140 Million by European Commission for 'Breach of Transparency Obligations'	MT

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	15,13,248	-	-
Change	-	59%	-63.43%	103.07%	64.12%	16.73%	-	-
Enterprise Value (EV) ¹	6,61,209	10,52,822	3,69,886	7,66,034	12,68,000	14,79,452	14,78,331	14,72,843
Change	-	59.23%	-64.87%	107.1%	65.53%	16.68%	-0.08%	-0.37%
P/E ratio	1,103x	216x	34x	57.8x	198x	355x	235x	161x
PBR	30.5x	36.2x	9.56x	13.8x	19.4x	19.1x	17.5x	15.6x
PEG	-	0x	0x	3.1x	-3.8x	-9.6x	4.6x	3.5x
Capitalization / Revenue	21.2x	19.8x	4.77x	8.16x	13.3x	15.9x	13.9x	11.6x
EV / Revenue	21x	19.6x	4.54x	7.92x	13x	15.6x	13.5x	11.3x
EV / EBITDA	109x	91.1x	19.3x	46.1x	76.2x	112x	93.1x	67x
EV / EBIT	332x	161x	27.1x	86.2x	179x	322x	194x	122x
EV / FCF	237x	210x	48.9x	176x	354x	300x	344x	230x
FCF Yield	0.42%	0.48%	2.05%	0.57%	0.28%	0.33%	0.29%	0.44%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.2133	1.633	3.62	4.3	2.04	1.282	1.939	2.826
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	31,536	53,823	81,462	96,773	97,690	94,937	1,09,133	1,30,166
EBITDA ¹	6,050	11,555	19,186	16,631	16,645	13,189	15,880	21,993
EBIT ¹	1,994	6,523	13,656	8,891	7,076	4,600	7,634	12,043
Net income ¹	721	5,519	12,556	14,997	7,091	4,428	6,869	10,752
Net Debt ¹	-7,696	-10,742	-19,086	-23,864	-28,350	-33,796	-34,916	-40,405
Reference price ²	235.22	352.26	123.18	248.48	403.84	455.00	455.00	455.00
Nbr of stocks (in thousands)	28,43,702	30,19,258	31,57,752	31,78,921	32,10,060	33,25,819	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TESLA, INC.	354.87x	15.58x	112.17x	-.--%	1,51300Cr
BYD COMPANY LIMITED	22.14x	0.86x	6.93x	1.32%	12TCr
SERES GROUP CO.,LTD	22x	0.93x	10.57x	1.71%	3.07TCr
RIVIAN AUTOMOTIVE, INC.	-5.52x	3.87x	-9.66x	-.--%	2.2TCr
XPENG INC.	-100.1x	1.46x	3641.26x	-.--%	1.91TCr
LI AUTO INC.	102.35x	0.53x	16.93x	-.--%	1.8TCr
NIO INC.	-4.84x	1.05x	-9.26x	-.--%	1.25TCr
ZHEJIANG LEAPMOTOR TECHNOLOGY CO., LTD.	85.1x	0.81x	40.04x	-.--%	965.27Cr
VINFAST AUTO LTD.	-2.4x	-	-	-	786.08Cr
ZEEKR INTELLIGENT TECHNOLOGY HOLDING LIMITED	-9.05x	0.46x	-28.55x	-.--%	682.96Cr
Average	46.45x	2.84x	420.05x	0.34%	17.6TCr
Weighted average by Cap.	307.23x	13.62x	137.25x	0.12%