DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['TSLA']


We have 6 report results for ticker: TSLA - Tesla, Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for TSLA [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 241.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
TSLA revenue 97.69B 96.77B 81.46B 53.82B 31.54B 24.58B 21.46B 11.76B 7.00B 4.05B 3.20B 2.01B 0.41B 0.20B 0.12B 0.11B
TSLA owner_earnings 11.51B 9.17B 11.02B 7.12B 3.12B 0.94B 1.10B -1.44B -0.79B -0.79B -0.29B 0.23B -0.29B -0.13B -0.13B -0.08B
TSLA cashflow::operating 14.92B 13.26B 14.72B 11.50B 5.94B 2.40B 2.10B -0.06B -0.12B -0.52B -0.06B 0.26B -0.26B -0.11B -0.13B -0.08B
TSLA cashflow::fcf 13.51B 10.98B 12.58B 9.25B 4.86B 1.84B 1.85B -0.97B -0.79B -0.79B -0.31B 0.23B -0.31B -0.13B -0.13B -0.08B
TSLA cashflow::realfcf 11.51B 9.17B 11.02B 7.12B 3.12B 0.94B 1.10B -1.44B -0.79B -0.79B -0.31B 0.23B -0.31B -0.13B -0.13B -0.08B
TSLA netincome 7.15B 14.97B 12.59B 5.64B 0.86B -0.78B -1.06B -2.24B -0.77B -0.89B -0.29B -0.07B -0.40B -0.25B -0.15B -0.06B
TSLA operatingincome 7.08B 8.89B 13.66B 6.52B 1.99B -0.07B -0.39B -1.63B -0.67B -0.72B -0.19B -0.06B -0.39B -0.25B -0.15B -0.05B
TSLA marketcap 1296.35B 789.90B 388.97B 1112.35B 701.08B 83.13B 63.01B 57.29B 37.91B 34.65B 30.54B 19.81B 4.01B 3.15B 0.0 0.0
TSLA ev 1288.42B 778.73B 375.82B 1101.61B 693.39B 90.28B 71.30B 64.14B 41.36B 36.10B 28.63B 18.96B 3.81B 2.90B 0.0 0.0
TSLA shares 3.50B 3.48B 3.48B 3.39B 2.80B 0.89B 0.85B 0.17B 0.14B 0.13B 0.12B 0.12B 0.11B 0.10B 0.05B 0.01B
TSLA shares_calc 3.21B 3.18B 3.16B 3.16B 2.98B 2.98B 2.84B 2.76B 2.66B 2.17B 2.06B 1.97B 1.78B 1.66B 0.84B 0.84B
TSLA capex -1.41B -2.27B -2.15B -2.25B -1.09B -0.56B -0.25B -0.91B -0.66B -0.27B -0.25B -0.04B -0.04B -0.02B -0.00B -0.00B
TSLA depreciation 5.37B 4.67B 3.75B 2.91B 2.32B 2.15B 1.90B 1.64B 0.95B 0.42B 0.23B 0.23B 0.03B 0.02B 0.01B 0.01B
TSLA evToOcf 86.34 58.75 25.52 95.82 116.67 37.54 33.99 -0.00B -334.00 -68.83 -499.42 71.60 -14.44 -25.35 0.0 0.0
TSLA pocf 86.87 59.59 26.42 96.75 117.97 34.56 30.04 inf inf inf inf 74.80 inf inf 0.0 0.0
TSLA pe 181.23 52.75 30.90 197.09 813.32 inf inf inf inf inf inf inf inf inf 0.0 0.0

2. Vertical Data, ratio wrt to shares_calc for TSLA [show/hide charts] Current Market Price: 241.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
TSLA revenue 30.43 30.44 25.80 17.04 10.58 8.25 7.56 4.26 2.63 1.87 1.55 1.02 0.23 0.12 0.14 0.13
TSLA owner_earnings 3.59 2.89 3.49 2.26 1.05 0.32 0.39 -0.52 -0.30 -0.37 -0.14 0.11 -0.16 -0.08 -0.16 -0.10
TSLA cashflow::operating 4.65 4.17 4.66 3.64 1.99 0.81 0.74 -0.02 -0.05 -0.24 -0.03 0.13 -0.15 -0.07 -0.15 -0.10
TSLA cashflow::fcf 4.21 3.46 3.98 2.93 1.63 0.62 0.65 -0.35 -0.30 -0.37 -0.15 0.11 -0.17 -0.08 -0.16 -0.10
TSLA cashflow::realfcf 3.59 2.89 3.49 2.26 1.05 0.32 0.39 -0.52 -0.30 -0.37 -0.15 0.11 -0.17 -0.08 -0.16 -0.10
TSLA netincome 2.23 4.71 3.99 1.79 0.29 -0.26 -0.37 -0.81 -0.29 -0.41 -0.14 -0.04 -0.22 -0.15 -0.18 -0.07
TSLA operatingincome 2.20 2.80 4.32 2.07 0.67 -0.02 -0.14 -0.59 -0.25 -0.33 -0.09 -0.03 -0.22 -0.15 -0.18 -0.06
TSLA marketcap 403.84 248.48 123.18 352.26 235.22 27.89 22.19 20.76 14.25 16.00 14.83 10.03 2.26 1.90 0.0 0.0
TSLA ev 401.37 244.97 119.01 348.86 232.64 30.29 25.11 23.24 15.55 16.67 13.90 9.60 2.15 1.75 0.0 0.0
TSLA shares 1.09 1.10 1.10 1.07 0.94 0.30 0.30 0.06 0.05 0.06 0.06 0.06 0.06 0.06 0.06 0.01
TSLA shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
TSLA capex -0.44 -0.71 -0.68 -0.71 -0.37 -0.19 -0.09 -0.33 -0.25 -0.12 -0.12 -0.02 -0.03 -0.01 -0.01 0.0
TSLA depreciation 1.67 1.47 1.19 0.92 0.78 0.72 0.67 0.59 0.36 0.20 0.11 0.12 0.02 0.01 0.01 0.01
TSLA pocf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.04 0.04 0.05 0.05 0.0 0.06 0.06 0.0 0.0
TSLA pe 0.0 0.0 0.0 0.0 0.0 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.06 0.0 0.0
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for TSLA [show/hide charts] Current Market Price: 241.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
TSLA revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
TSLA owner_earnings 11.79% 9.48% 13.52% 13.24% 9.90% 3.84% 5.13% -12.26% -11.25% -19.57% -9.04% 11.23% -70.81% -63.63% -113.32% -72.37%
TSLA cashflow::operating 15.28% 13.70% 18.07% 21.36% 18.85% 9.79% 9.78% -0.52% -1.77% -12.96% -1.79% 13.15% -63.84% -55.99% -109.48% -72.20%
TSLA cashflow::fcf 13.83% 11.35% 15.44% 17.18% 15.40% 7.50% 8.62% -8.29% -11.25% -19.57% -9.75% 11.23% -74.70% -63.63% -113.32% -72.37%
TSLA cashflow::realfcf 11.79% 9.48% 13.52% 13.24% 9.90% 3.84% 5.13% -12.26% -11.25% -19.57% -9.75% 11.23% -74.70% -63.63% -113.32% -72.37%
TSLA netincome 7.32% 15.47% 15.45% 10.49% 2.73% -3.15% -4.95% -19.05% -11.04% -21.96% -9.19% -3.68% -95.88% -124.56% -132.19% -49.79%
TSLA operatingincome 7.24% 9.19% 16.76% 12.12% 6.32% -0.28% -1.81% -13.88% -9.53% -17.71% -5.84% -3.04% -95.41% -123.13% -125.78% -46.36%
TSLA marketcap 1327.00% 816.24% 477.49% 2066.68% 2223.12% 338.22% 293.62% 487.20% 541.53% 856.31% 954.89% 983.70% 970.78% 1544.28% 0.0 0.0
TSLA ev 1318.89% 804.70% 461.34% 2046.72% 2198.71% 367.31% 332.23% 545.43% 590.83% 892.20% 895.30% 941.69% 921.92% 1419.30% 0.0 0.0
TSLA shares 3.58% 3.60% 4.27% 6.29% 8.87% 3.61% 3.97% 1.41% 2.06% 3.17% 3.89% 5.93% 25.98% 49.15% 43.44% 6.27%
TSLA shares_calc 3.29% 3.28% 3.88% 5.87% 9.45% 12.13% 13.23% 23.47% 38.00% 53.52% 64.39% 98.08% 429.55% 812.78% 718.39% 749.20%
TSLA capex -1.44% -2.35% -2.64% -4.18% -3.45% -2.29% -1.16% -7.77% -9.48% -6.61% -7.95% -1.93% -10.86% -7.63% -3.84% -0.16%
TSLA depreciation 5.49% 4.82% 4.60% 5.41% 7.36% 8.76% 8.86% 13.91% 13.53% 10.44% 7.25% 11.52% 6.98% 8.28% 9.10% 6.20%
TSLA pocf 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.85% 1.43% 2.47% 3.13% 0.0 24.20% 48.96% 0.0 0.0
TSLA pe 0.0 0.0 0.0 0.0 0.0 0.41% 0.47% 0.85% 1.43% 2.47% 3.13% 4.97% 24.20% 48.96% 0.0 0.0
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for TSLA Current Market Price: 241.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
TSLA revenue 42.44% 31.78% 21.98%
TSLA owner_earnings 36.58% 64.88% 17.35%
TSLA cashflow::operating 46.17% 44.06% 9.08%
TSLA cashflow::fcf 38.76% 48.95% 13.48%
TSLA cashflow::realfcf 36.58% 64.88% 17.35%
TSLA netincome 29.23% 62.21% 8.22%
TSLA operatingincome 31.64% 153.43% 2.75%
TSLA marketcap 49.55% 73.22% 5.24%
TSLA ev 48.77% 70.17% 5.36%
TSLA shares 44.39% 31.58% 1.09%
TSLA shares_calc 4.47% 1.49% 0.55%
TSLA capex -16.87% -16.80% 16.87%
TSLA depreciation 32.63% 20.04% 22.63%
TSLA evToOcf 14.01% 18.13% -3.41%
TSLA pocf -78.79% 20.24% -3.53%
TSLA pe -76.98% -92.89% -2.76%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for TSLA Current Market Price: 241.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
TSLA netincome 62.21% 74.30% 50.09% 56.21% 24.32% -17.62% -41.31% -29.28% -19.93% -29.54% -28.29%
TSLA operatingincome 153.43% 90.24% 59.64% 63.75% 36.75% 22.03% -30.86% -24.73% -17.73% -27.17% -22.59%
TSLA marketcap 73.22% 65.82% 46.68% 96.56% 82.48% 22.17% 26.04% 70.20% 64.43% inf inf
TSLA ev 70.17% 61.31% 42.42% 92.79% 80.59% 25.82% 30.33% 75.89% 70.17% inf inf
TSLA shares 31.58% 32.51% 83.73% 87.99% 85.26% 48.09% 48.17% 9.11% 7.51% 20.38% 77.73%
TSLA shares_calc 1.49% 2.28% 2.73% 3.49% 6.60% 7.67% 7.54% 9.23% 9.89% 20.89% 19.68%
TSLA capex -16.80% -35.74% -15.71% -21.67% -24.48% -14.66% -31.06% -45.27% -52.77% -55.85% -76.48%
TSLA depreciation 20.04% 19.68% 18.03% 25.18% 40.60% 56.16% 52.31% 124.29% 123.67% 108.90% 101.74%
TSLA evToOcf 18.13% 11.57% 15.15% 17.99% 29.87% 15.72% -13.84% -57.63% -40.29% inf inf
TSLA pocf 20.24% 14.68% -95.17% -93.73% -93.48% -94.90% -16.68% 0.0 0.0 inf inf
TSLA pe -92.89% -94.45% -95.01% -92.77% -90.40% 0.0 0.0 0.0 0.0 inf inf

6. Rolling 9 yearly CAGR report Showing SUMMARY report for TSLA Current Market Price: 241.38 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
TSLA shares 44.39% 44.80% 45.43% 46.74% 44.74% 37.43% 70.46%
TSLA shares_calc 4.47% 4.94% 5.35% 6.61% 6.72% 15.13% 14.51%
TSLA capex -16.87% -21.59% -35.98% -35.27% -37.61% -41.54% -55.15%
TSLA depreciation 32.63% 39.59% 36.23% 66.99% 72.78% 80.44% 86.57%
TSLA evToOcf 14.01% 8.69% -10.83% 27.07% 23.33% inf inf
TSLA pocf -78.79% -79.66% -10.92% -78.53% -78.06% inf inf
TSLA pe -76.98% -79.93% -81.09% -76.77% -72.81% inf inf


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...