Valuation Tesla, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 11/12/2025 GMT			After hours 00:57:55
446.89 ^USD	-1.01%		446.30	-0.13%

07:21am	Elon Musk confirms SpaceX IPO in 2026
06:08am	PRESS DIGEST-Wall Street Journal - December 12	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	668,905	1,063,564	388,972	789,898	1,296,350	1,486,275	-	-
Change	-	59%	-63.43%	103.07%	64.12%	14.65%	-	-
Enterprise Value (EV) ¹	661,209	1,052,822	369,886	766,034	1,268,000	1,452,907	1,452,035	1,447,193
Change	-	59.23%	-64.87%	107.1%	65.53%	14.58%	-0.06%	-0.33%
P/E ratio	1,103x	216x	34x	57.8x	198x	349x	230x	158x
PBR	30.5x	36.2x	9.56x	13.8x	19.4x	18.8x	17.2x	15.4x
PEG	-	0x	0x	3.1x	-3.8x	-9.4x	4.5x	3.5x
Capitalization / Revenue	21.2x	19.8x	4.77x	8.16x	13.3x	15.7x	13.6x	11.5x
EV / Revenue	21x	19.6x	4.54x	7.92x	13x	15.3x	13.3x	11.2x
EV / EBITDA	109x	91.1x	19.3x	46.1x	76.2x	110x	92.4x	67.5x
EV / EBIT	332x	161x	27.1x	86.2x	179x	316x	193x	124x
EV / FCF	237x	210x	48.9x	176x	354x	295x	337x	226x
FCF Yield	0.42%	0.48%	2.05%	0.57%	0.28%	0.34%	0.3%	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	94,875	108,937	129,510
EBITDA ¹	6,050	11,555	19,186	16,631	16,645	13,180	15,721	21,431
EBIT ¹	1,994	6,523	13,656	8,891	7,076	4,597	7,518	11,686
Net income ¹	721	5,519	12,556	14,997	7,091	4,425	6,770	10,409
Net Debt ¹	-7,696	-10,742	-19,086	-23,864	-28,350	-33,368	-34,241	-39,082
Reference price ²	235.22	352.26	123.18	248.48	403.84	446.89	446.89	446.89
Nbr of stocks (in thousands)	2,843,702	3,019,258	3,157,752	3,178,921	3,210,060	3,325,819	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TESLA, INC.	348.54x	15.31x	110.23x	-.--%	1,486B
BYD COMPANY LIMITED	21.71x	0.86x	6.92x	1.35%	120B
SERES GROUP CO.,LTD	21.34x	0.89x	10.13x	1.76%	29.84B
RIVIAN AUTOMOTIVE, INC.	-5.05x	3.53x	-8.78x	-.--%	20.14B
XPENG INC.	-94.93x	1.4x	-1623.9x	-.--%	18.3B
LI AUTO INC.	97.44x	0.48x	15.36x	-.--%	17.17B
NIO INC.	-4.84x	1.07x	-9.32x	-.--%	12.69B
ZHEJIANG LEAPMOTOR TECHNOLOGY CO., LTD.	78.99x	0.74x	36.47x	-.--%	8.97B
VINFAST AUTO LTD.	-2.35x	-	-	-	7.7B
ZEEKR INTELLIGENT TECHNOLOGY HOLDING LIMITED	-9.08x	0.47x	-28.63x	-.--%	6.87B
Average	45.18x	2.75x	-165.72x	0.35%	172.8B
Weighted average by Cap.	301.90x	13.38x	78.68x	0.12%