Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Automobiles
/
Tesla
TSLA
Tesla
Elon Musk is a scam
FR
Friso
Not Invested
Community Contributor
Published
12 Mar 25
Updated
20 Mar 25
50
Set Fair Value
14
votes
56
Share
Friso
's Fair Value
US$67.45
388.2% overvalued
intrinsic discount
20 Mar
US$329.31
Loading
1Y
48.9%
7D
-3.4%
Author's Valuation
US$67.5
388.2% overvalued
intrinsic discount
Friso's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Friso
's
Fair Value
US$67.5
388.2% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-2b
202b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$202.2b
Earnings US$14.8b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
16.33%
Auto revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
11.14%
Calculation
US$14.76b
Earnings '30
x
25.00x
PE Ratio '30
=
US$368.90b
Market Cap '30
US$368.90b
Market Cap '30
/
3.36b
No. shares '30
=
US$109.90
Share Price '30
US$109.90
Share Price '30
Discounted to 2025 @ 10.25% p.a.
=
US$67.45
Fair Value '25
