The Discounted Cash Flow (DCF) valuation of Tesla Inc (TSLA) is 145.08 USD. With the latest stock price at 170.18 USD, the upside of Tesla Inc based on DCF is -14.8%.
Range | Selected | |
WACC / Discount Rate | 8.2% - 10.8% | 9.5% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 105.95 - 241.39 | 145.08 |
Upside | -37.7% - 41.8% | -14.8% |