Tesla

$407.81 per share - 3 Years

Jack2305

Invested

Community Contributor

Published

26 Nov 24

Updated

29 Nov 24

Jack2305's Fair Value

US$407.81

17.8% undervalued

29 Nov

US$335.16

50.5%

-1.1%

Author's Valuation

US$407.8

17.8% undervalued

Jack2305's Fair Value

Narrative

Updates0

Jack2305'sFair Value

US$407.8

17.8% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

16.33%

Auto revenue growth rate

0.44%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

11.13%

Calculation

US$19.76b

Earnings '27

85.20x

PE Ratio '27

US$1.68t

Market Cap '27

US$1.68t

Market Cap '27

3.29b

No. shares '27

US$512.24

Share Price '27

US$512.24 Share Price '27

Discounted to 2024 @ 7.00% p.a.

US$418.14

Fair Value '24