As of 2024-05-05, the Intrinsic Value of Tesla Inc (TSLA) is
209.94 USD. This Tesla valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 181.19 USD, the upside of Tesla Inc is
%.
The range of the Intrinsic Value is 121.30 - 921.15 USD
209.94 USD
Intrinsic Value
Tesla Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.30 - 921.15 |
209.94 |
15.9% |
| DCF (Growth 10y) |
187.35 - 1,398.90 |
322.33 |
77.9% |
| DCF (EBITDA 5y) |
97.31 - 125.20 |
106.94 |
-41.0% |
| DCF (EBITDA 10y) |
148.19 - 205.95 |
169.96 |
-6.2% |
| Fair Value |
107.02 - 107.02 |
107.02 |
-40.94% |
| P/E |
25.03 - 59.67 |
36.89 |
-79.6% |
| EV/EBITDA |
32.43 - 67.11 |
46.57 |
-74.3% |
| EPV |
23.56 - 34.56 |
29.06 |
-84.0% |
| DDM - Stable |
53.02 - 536.22 |
294.62 |
62.6% |
| DDM - Multi |
110.94 - 895.81 |
199.44 |
10.1% |
Tesla Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
577,851.10 |
| Beta |
2.07 |
| Outstanding shares (mil) |
3,189.20 |
| Enterprise Value (mil) |
571,406.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.19% |
| Cost of Debt |
4.31% |
| WACC |
7.15% |