Tesla, Inc. (TSLA)

Basic

  • Market Cap

    $763.2B

  • EV

    $746.33B

  • Shares Out

    3,178.92M

  • Revenue

    $95.92B

  • Employees

    127,855

Margins

  • Gross

    19.81%

  • EBITDA

    15.8%

  • Operating

    11.18%

  • Pre-Tax

    12.26%

  • Net

    11.21%

  • FCF

    3.87%

Returns (5Yr Avg)

  • ROA

    4.28%

  • ROE

    5.73%

  • ROCE

    9.93%

  • ROIC

    9.52%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $236.38

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $30.28

  • Earnings (Dil)

    $3.1

  • FCF

    $1.07

  • Book Value

    $16.82

Growth (CAGR)

  • Rev 3Yr

    50.44%

  • Rev 5Yr

    40.5%

  • Rev 10Yr

    49.63%

  • Dil EPS 3Yr

    161.04%

  • Dil EPS 5Yr

    34.5%

  • Dil EPS 10Yr

    43.45%

  • Rev Fwd 2Yr

    20.89%

  • EBITDA Fwd 2Yr

    4.27%

  • EPS Fwd 2Yr

    -0.58%

  • EPS LT Growth Est

    18.97%

Dividends

  • Yield

    —

  • Payout

    —

  • DPS

    —

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    —

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    —

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

21,461.0

24,578.0

31,536.0

53,823.0

81,462.0

95,924.0

Total Revenues % Chg.

82.5%

14.5%

28.3%

70.7%

51.4%

28.1%

Cost of Goods Sold, Total

17,419.0

20,509.0

24,906.0

40,217.0

60,609.0

76,925.0

Gross Profit

4,042.0

4,069.0

6,630.0

13,606.0

20,853.0

18,999.0

Selling General & Admin Expenses, Total

2,835.0

2,646.0

3,188.0

4,517.0

3,946.0

4,552.0

R&D Expenses

1,460.0

1,343.0

1,491.0

2,593.0

3,075.0

3,685.0

Other Operating Expenses

—

—

—

-27.0

140.0

34.0

Other Operating Expenses, Total

4,295.0

3,989.0

4,679.0

7,083.0

7,161.0

8,271.0

Operating Income

-253.0

80.0

1,951.0

6,523.0

13,692.0

10,728.0

Interest Expense, Total

-653.0

-725.0

-748.0

-371.0

-191.0

-128.0

Interest And Investment Income

24.0

44.0

30.0

56.0

297.0

890.0

Net Interest Expenses

-629.0

-681.0

-718.0

-315.0

106.0

762.0

Currency Exchange Gains (Loss)

2.0

48.0

-114.0

97.0

-89.0

-89.0

Other Non Operating Income (Expenses)

10.0

37.0

-8.0

38.0

46.0

364.0

EBT, Excl. Unusual Items

-870.0

-516.0

1,111.0

6,343.0

13,755.0

11,765.0

Restructuring Charges

-92.0

-87.0

—

—

-36.0

—

Merger & Related Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

—

—

—

—

Asset Writedown

-13.0

-15.0

—

—

—

—

In Process R&D Expenses

—

-47.0

—

—

—

—

Legal Settlements

-30.0

—

43.0

—

—

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

-1,005.0

-665.0

1,154.0

6,343.0

13,719.0

11,765.0

Income Tax Expense

58.0

110.0

292.0

699.0

1,132.0

1,027.0

Earnings From Continuing Operations

-1,063.0

-775.0

862.0

5,644.0

12,587.0

10,738.0

Minority Interest

87.0

-87.0

-141.0

-125.0

-31.0

18.0

Net Income

-976.0

-862.0

721.0

5,519.0

12,556.0

10,756.0

Preferred Dividend and Other Adjustments

—

8.0

31.0

-5.0

-27.0

-35.0

Net Income to Common Incl Extra Items

-976.0

-870.0

690.0

5,524.0

12,583.0

10,791.0

Net Income to Common Excl. Extra Items

-976.0

-870.0

690.0

5,524.0

12,583.0

10,791.0

Total Shares Outstanding

2,589.0

2,715.0

2,880.0

3,099.0

3,164.0

3,179.0

Weighted Avg. Shares Outstanding

2,559.0

2,661.0

2,798.0

2,959.0

3,130.0

3,168.3

Weighted Avg. Shares Outstanding Dil

2,559.0

2,661.0

3,249.0

3,386.0

3,475.0

3,480.3

EPS

-0.4

-0.3

0.2

1.9

4.0

3.4

EPS Diluted

-0.4

-0.3

0.2

1.6

3.6

3.1

EBITDA

1,635.0

2,172.0

4,273.0

9,434.0

17,439.0

15,152.0