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
US
TSLA.US · Tesla, Inc.
US · US
Latest price373.45 USD
30D-32.61%
Vs. base value+606%
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 52.91 USD; the current price sits +606% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. 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: 2026/04/29 · Updated: 2026/04/29 15:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price373.45 USD
Base value52.91 USD
Vs. base+606%
Price date2026/04/29
35.60 USD52.91 USD67.27 USD
+606%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
60.40 USD97.71 USD127.32 USD
+282%
97.71 USDCurrent price is 282.2% above the base model value.Adjusted reference: 27.84 USD
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 15:23
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Restructuring charges | Restructuring | -308M USD | Medium |
| 2020/12/31 | Asset sale gain/loss | Asset sale gain/loss | -92M USD | Medium |
| 2025/09/30 | Restructuring charges | Restructuring | -188M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 95B USD | 4B USD | 4B USD | 6B USD | 1.08 | 1.17 |
| 2024/12/31 | Annual | 98B USD | 7B USD | - | 4B USD | 2.04 | - |
| 2023/12/31 | Annual | 97B USD | 15B USD | - | 4B USD | 4.3 | - |
| 2022/12/31 | Annual | 81B USD | 13B USD | - | 8B USD | 3.62 | - |
| 2021/12/31 | Annual | 54B USD | 6B USD | - | 5B USD | 4.9 | - |
Ad placement