TSLA
Tesla Inc
Price:  
322.27 
USD
Volume:  
66,258,844.00
United States | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Tesla Intrinsic Value

-44.50 %
Upside

What is the intrinsic value of Tesla?

As of 2025-08-08, the Intrinsic Value of Tesla Inc (TSLA) is 178.94 USD. This Tesla valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 322.27 USD, the upside of Tesla Inc is -44.50%.

The range of the Intrinsic Value is 108.69 - 649.11 USD

Is Tesla undervalued or overvalued?

Based on its market price of 322.27 USD and our intrinsic valuation, Tesla Inc (TSLA) is overvalued by 44.50%.

322.27 USD
Stock Price
178.94 USD
Intrinsic Value
Intrinsic Value Details

Tesla Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 108.69 - 649.11 178.94 -44.5%
DCF (Growth 10y) 188.09 - 1,161.21 315.09 -2.2%
DCF (EBITDA 5y) 102.40 - 140.99 121.25 -62.4%
DCF (EBITDA 10y) 167.81 - 251.48 206.46 -35.9%
Fair Value 47.05 - 47.05 47.05 -85.40%
P/E 17.88 - 24.36 21.04 -93.5%
EV/EBITDA 39.42 - 71.25 56.54 -82.5%
EPV 24.50 - 32.25 28.38 -91.2%
DDM - Stable 22.36 - 189.54 105.95 -67.1%
DDM - Multi 97.93 - 659.00 171.83 -46.7%

Tesla Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,038,018.75
Beta 1.70
Outstanding shares (mil) 3,220.96
Enterprise Value (mil) 1,008,456.75
Market risk premium 4.60%
Cost of Equity 7.39%
Cost of Debt 4.25%
WACC 7.36%