Explain the number (intrinsic value - current price) based on the FCF, WACC, and 8.4% Growth Rate
Fantastic news! We've Found the answer you've been seeking!
Question:
Explain the number (intrinsic value - current price) based on the FCF, WACC, and 8.4% Growth Rate & why this number is not the same to the current price? Based on your analysis, is Tesla overvalued or undervalued?
Transcribed Image Text:
₁ Company Name: 1 2 W 4 Growth Rates 6 7 8 9 10 11 12 13 VEKTRAN22238 14 15 16 17 18 19 25 26 Category Growth Rate (For The Next 10 Years) Constant Growth Rate (After 10 Years) Free Cash Flow (FCF) 20 Current Year Free Cash Flow 27 A 21 Stock Price 22 Intrinsic Value 23 Current Price 29 Cost of Capital (Rd) Risk Free Rate 30 Cost of Debt Cost of Equity Beta Market Risk Premium Tax Rate Weighted Average Cost of Capital Long Term Debt 24 Intrinsic Value - Current Price Market Cap Total Enterprise Value WACC Year Number OIN M- 0 1 2 3 B Tesla Inc (TSLA) GA GA GA $ $ $ $ 69 69 69 2022 8.4% Allied Market Research Market Focast 2.4% CBO US GDP Estimate 3.50% US Treasury 6.20% 10K 20.06% Calculation $ in Billions C 2.07 Yahoo Finance 8% Yahoo Finance. 21% $ in Billions Source 1.6 10K 389.0 Yahoo Finance 390.6 Calculation 20.0% Calculation 7.564 10K Year 61.04 Calculation 190.41 Yahoo Finance (129.37) Calculation 2022 $ 2023 $ 2024 $ 2025 $ 2006 CF 7.56 8.20 8.89 9.63 10 11 Detail 10 Year US Treasury Bond CAPM Historic Stock Market Return is -8% US Corporate Tax Rate is 21% LTD+ Market Cap WACC Price as of close of 3/25/2023 <-Explain this number TV 69 69 69 € Total CF PV @WA $ 8.20 $ 8.89 $ 9.63 $ E $ $ LL 10 11 6 via a 6 ₁ Company Name: 1 2 W 4 Growth Rates 6 7 8 9 10 11 12 13 VEKTRAN22238 14 15 16 17 18 19 25 26 Category Growth Rate (For The Next 10 Years) Constant Growth Rate (After 10 Years) Free Cash Flow (FCF) 20 Current Year Free Cash Flow 27 A 21 Stock Price 22 Intrinsic Value 23 Current Price 29 Cost of Capital (Rd) Risk Free Rate 30 Cost of Debt Cost of Equity Beta Market Risk Premium Tax Rate Weighted Average Cost of Capital Long Term Debt 24 Intrinsic Value - Current Price Market Cap Total Enterprise Value WACC Year Number OIN M- 0 1 2 3 B Tesla Inc (TSLA) GA GA GA $ $ $ $ 69 69 69 2022 8.4% Allied Market Research Market Focast 2.4% CBO US GDP Estimate 3.50% US Treasury 6.20% 10K 20.06% Calculation $ in Billions C 2.07 Yahoo Finance 8% Yahoo Finance. 21% $ in Billions Source 1.6 10K 389.0 Yahoo Finance 390.6 Calculation 20.0% Calculation 7.564 10K Year 61.04 Calculation 190.41 Yahoo Finance (129.37) Calculation 2022 $ 2023 $ 2024 $ 2025 $ 2006 CF 7.56 8.20 8.89 9.63 10 11 Detail 10 Year US Treasury Bond CAPM Historic Stock Market Return is -8% US Corporate Tax Rate is 21% LTD+ Market Cap WACC Price as of close of 3/25/2023 <-Explain this number TV 69 69 69 € Total CF PV @WA $ 8.20 $ 8.89 $ 9.63 $ E $ $ LL 10 11 6 via a 6 ₁ Company Name: 1 2 W 4 Growth Rates 6 7 8 9 10 11 12 13 VEKTRAN22238 14 15 16 17 18 19 25 26 Category Growth Rate (For The Next 10 Years) Constant Growth Rate (After 10 Years) Free Cash Flow (FCF) 20 Current Year Free Cash Flow 27 A 21 Stock Price 22 Intrinsic Value 23 Current Price 29 Cost of Capital (Rd) Risk Free Rate 30 Cost of Debt Cost of Equity Beta Market Risk Premium Tax Rate Weighted Average Cost of Capital Long Term Debt 24 Intrinsic Value - Current Price Market Cap Total Enterprise Value WACC Year Number OIN M- 0 1 2 3 B Tesla Inc (TSLA) GA GA GA $ $ $ $ 69 69 69 2022 8.4% Allied Market Research Market Focast 2.4% CBO US GDP Estimate 3.50% US Treasury 6.20% 10K 20.06% Calculation $ in Billions C 2.07 Yahoo Finance 8% Yahoo Finance. 21% $ in Billions Source 1.6 10K 389.0 Yahoo Finance 390.6 Calculation 20.0% Calculation 7.564 10K Year 61.04 Calculation 190.41 Yahoo Finance (129.37) Calculation 2022 $ 2023 $ 2024 $ 2025 $ 2006 CF 7.56 8.20 8.89 9.63 10 11 Detail 10 Year US Treasury Bond CAPM Historic Stock Market Return is -8% US Corporate Tax Rate is 21% LTD+ Market Cap WACC Price as of close of 3/25/2023 <-Explain this number TV 69 69 69 € Total CF PV @WA $ 8.20 $ 8.89 $ 9.63 $ E $ $ LL 10 11 6 via a 6
Expert Answer:
Answer rating: 100% (QA)
The number Intrinsic Value Current Price represents the difference between the intrinsic value of Te... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
Carol Harris, Ph.D, CPA, is a single taxpayer and she lives at 674 Yankee Street, Durham, NC 27409. Her Social Security number is 793-52-4335. Carol is an Associate Professor of Accounting at a local...
-
A researcher wanted to find out if there was difference between older movie goers and younger movie goers with respect to their estimates of a successful actors income. The researcher first...
-
If the focal length of a lens is 3 centimeters and the image distance is 5 centimeters from the lens, what is the distance from the object to the lens?
-
A 40-cm-long, 800-W electric resistance heating element with diameter 0.5 cm and surface temperature 120C is immersed in 75 kg of water initially at 20C. Determine how long it will take for this...
-
How is joint cost allocation like service department cost allocation?
-
The financial statement effects template includes an arrow line running from net income to earned capital. What does this arrow line denote?
-
Suppose that the price of a share verifies that \(\mu=16 \%\) and the volatility is \(30 \%\). If the closing price of the share at a given day is \(\$ 50\), compute: (a) The closing expected value...
-
Manufacturing cost flow for one-year period Burnside Manufacturing started 2011 with the following account balances. Transactions during 2011 1. Purchased $750 of raw materials with cash. 2....
-
In a mass spectrometer, charged particles are injected into a region of uniform magnetic field (all with the speed), where they travel along circular trajectories and are collected after completing...
-
Work these problems relating to after-tax cash flow (ATCF) computations: 1. Compute the present value after-tax cost ("PVATC") of a $9,500,000 purchase of equipment on January 1 that your corporate...
-
A settlement in a court case awards an individual year end payments for 20 years, with the first coming one year from now. These will be deposited into an account earning 3% annual effective...
-
Roger Lowenstein argued that once you start looking at the world through the lens of trade-offs, policy debates become less about right and wrong and more matters of give and take. a. What does...
-
Apple. Apple seeks energetic, dedicated students with a passion to educate others about Apple products. The company prefers students who excel at time management, have a marketing or sales...
-
A train is comprised of an engine car of inertia \(M\), and 3 more cars of inertias \(m_{1}, m_{2}\), and \(m_{3}\), respectively. The acceleration of the train is \(a\). Friction can be ignored. (a)...
-
Indonesia produces about 60 percent of the worlds palm oil. Palm oil is used in the production of shampoo, ice cream, and chocolate. Assume that Switzerland does not produce palm oil but companies in...
-
In a simple throwball game on ice, a \(90-\mathrm{kg}\) athlete throws a \(1.0-\mathrm{kg}\) ball at \(15 \mathrm{~m} / \mathrm{s}\). The ball is caught by his \(80-\mathrm{kg}\) teammate. If \(20...
-
How Two-Factor Authentication Helps?
-
(a) Explain why the concentration of dissolved oxygen in freshwater is an important indicator of the quality of the water. (b) How is the solubility of oxygen in water affected by increasing...
-
Consider the scatterplot of data and the graph of the model = mx + b in Fig. 92. Sketch a linear model that describes the data better, and then explain how you would adjust the values of m and b of...
-
Here are the 2013 tuitions (in dollars) of 10 randomly selected 2-year, public colleges: a. Find the mean tuition. b. Find the standard deviation of the tuitions. c. The mean tuition of 10 randomly...
-
0.24(1 - 0.24)/30 Use a calculator to perform the indicated operations. Round your result to the second decimal place.
-
What concept does density represent?
-
What are the seven SI base units and the physical quantities they represent?
-
What two pieces of information are necessary to express any physical quantity?
Study smarter with the SolutionInn App