Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
47.37 USD81.97 USD110.70 USD
+356%
81.97 USDCurrent price is 355.6% above the base model value.
T
Consumer CyclicalAuto ManufacturersUnited States
TSLA.US · Tesla, Inc.
NMS · US · USD
Latest price373.45 USD
30D+3.32%
Vs. base value+922%
Research summary
TSLA.US latest organized financial period shows revenue declined -2.93% YoY and net income declined -46.5% YoY. Current price is about 373 USD, while the model base case is about 36.56 USD; the current price sits +922% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue95B USD
Net income4B USD
Free cash flow6B USD
Operating cash flow15B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price373.45 USD
Base value36.56 USD
Vs. base+922%
Price date2026/04/28
27.15 USD36.56 USD44.02 USD
+921%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
30.46 USD49.27 USD64.20 USD
+658%
49.27 USDCurrent price is 657.9% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth36.9%
Current price implies roughly 36.9% annualized FCF growth.
36.9%Current price implies roughly 36.9% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
16.93 USD16.93 USD16.93 USD
+2,106%
16.93 USDCurrent price is 2106.3% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 10
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 95B USD | 4B USD | 6B USD | 1.08 |
| 2024/12/30 | Annual | 98B USD | 7B USD | 4B USD | 2.04 |
| 2024/09/29 | Annual | - | 2B USD | - | 0.62 |
| 2024/06/29 | Annual | - | 1B USD | - | 0.42 |
| 2024/03/30 | Annual | - | 1B USD | - | 0.34 |
Ad placement