Previous Close | $315.35 |
Intrinsic Value | $11.92 |
Upside potential | -96% |
Data is not available at this time.
Tesla, Inc. operates as a vertically integrated leader in the electric vehicle (EV) and clean energy sector, with a diversified revenue model spanning automotive sales, energy generation, and storage solutions. The company dominates the global EV market with its flagship Model 3 and Model Y, while expanding its product portfolio to include Cybertruck and Semi. Tesla’s proprietary Supercharger network and Autopilot technology reinforce its competitive moat, positioning it as a pioneer in sustainable transportation. Beyond automotive, Tesla Energy leverages solar panels and Powerwall batteries to capitalize on the growing demand for renewable energy solutions. The company’s direct-to-consumer sales approach bypasses traditional dealerships, enhancing margins and customer engagement. Tesla’s market leadership is underpinned by its technological innovation, brand loyalty, and economies of scale, though it faces intensifying competition from legacy automakers and emerging EV startups. Its vertically integrated supply chain, including Gigafactories, provides cost advantages and production flexibility. Tesla’s mission to accelerate the world’s transition to sustainable energy continues to drive its long-term growth strategy.
Tesla reported $97.7 billion in revenue for FY 2023, with net income of $7.1 billion, reflecting a 7.3% net margin. Diluted EPS stood at $2.04, supported by robust operating cash flow of $14.9 billion. Capital expenditures totaled $11.3 billion, highlighting significant investments in production capacity and technology. The company’s asset-light model and direct sales approach contribute to superior capital efficiency compared to traditional automakers.
Tesla’s earnings power is driven by high-margin automotive sales and recurring revenue from energy products and services. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures. Tesla’s focus on vertical integration and automation enhances its return on invested capital, though scalability challenges persist as it expands into new markets and product lines.
Tesla maintains a strong balance sheet with $16.1 billion in cash and equivalents, against $13.6 billion in total debt. The company’s liquidity position is robust, providing flexibility for future investments and R&D. Tesla’s low leverage ratio and healthy cash reserves underscore its financial stability, though its aggressive growth strategy may require additional capital in the long term.
Tesla’s growth trajectory remains steep, with expanding production capacity and new product launches like Cybertruck. The company does not pay dividends, reinvesting profits into innovation and expansion. Revenue growth has historically outpaced industry averages, though macroeconomic headwinds and competitive pressures could moderate future performance. Tesla’s ability to scale manufacturing and maintain technological leadership will be critical to sustaining growth.
Tesla’s valuation reflects high growth expectations, trading at a premium to traditional automakers due to its disruptive potential and market leadership. Investors price in continued innovation, margin expansion, and global EV adoption. However, valuation multiples remain sensitive to execution risks, regulatory changes, and macroeconomic conditions. Market sentiment hinges on Tesla’s ability to meet production targets and maintain competitive advantages.
Tesla’s strategic advantages include its brand strength, technological edge, and vertically integrated supply chain. The company is well-positioned to benefit from global decarbonization trends, though challenges like supply chain disruptions and regulatory scrutiny persist. Long-term success will depend on scaling production, advancing autonomous driving, and expanding energy solutions. Tesla’s outlook remains bullish, contingent on execution and market dynamics.
Tesla 10-K (FY 2023), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |