Find the free cash flow Tesla Valuation Model assumptions based on anaylst reports Upside YOY Revenue Growth
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Tesla Valuation Model assumptions based on anaylst reports Upside YOY Revenue Growth Downside YOY Revenue Growth Base Case YOY Revenue Growth Total Cost of Revenue (% of Rev) R&D YOY Growth SG&A YOY Growth Depreciation (% of Rev) CapEx (% of Depr) Sens CoR Total Revenue in 2022 (in millions) Total R&D in 2022 (in millions) Total SG&A in 2022 (in millions) Cost of Capital (Discount Rate) Long run growth rate All dollar figures are in millions 81462 3075 3946 12% 3% 2022 2023 40% 25% 30% 76.0% 47.0% 10.0% 5.0% 90.0% 95.0% 2023 2024 35% 20% 27% 75.0% 19.0% 8.0% 4.8% 85.0% 90.0% 2024 2025 30% 18% 25% 74.0% 21.0% 7.0% 4.5% 80.0% 90.0% 2025 2026 28% 15% 20% 74.0% 18.0% 5.0% 4.0% 75.0% 90.0% 2026 2027 25% 11% 15% 74.0% 16.0% 4.0% 3.8% 70.0% 85.0% 2027 2028 17% 8% 13% 74.0% 14.0% 3.0% 3.5% 70.0% 85.0% 2028 2029 15% 5% 10% 74.0% 12.0% 2.0% 3.0% 70.0% 85.0% 2029 2030 13% 3% 8% 74.0% 10.0% 2.0% 3.0% 70.0% 85.0% 2030 2031 10% 3% 5% 74.0% 8.0% 2.0% 3.0% 70.0% 85.0% 2031 Tesla Valuation Model assumptions based on anaylst reports Upside YOY Revenue Growth Downside YOY Revenue Growth Base Case YOY Revenue Growth Total Cost of Revenue (% of Rev) R&D YOY Growth SG&A YOY Growth Depreciation (% of Rev) CapEx (% of Depr) Sens CoR Total Revenue in 2022 (in millions) Total R&D in 2022 (in millions) Total SG&A in 2022 (in millions) Cost of Capital (Discount Rate) Long run growth rate All dollar figures are in millions 81462 3075 3946 12% 3% 2022 2023 40% 25% 30% 76.0% 47.0% 10.0% 5.0% 90.0% 95.0% 2023 2024 35% 20% 27% 75.0% 19.0% 8.0% 4.8% 85.0% 90.0% 2024 2025 30% 18% 25% 74.0% 21.0% 7.0% 4.5% 80.0% 90.0% 2025 2026 28% 15% 20% 74.0% 18.0% 5.0% 4.0% 75.0% 90.0% 2026 2027 25% 11% 15% 74.0% 16.0% 4.0% 3.8% 70.0% 85.0% 2027 2028 17% 8% 13% 74.0% 14.0% 3.0% 3.5% 70.0% 85.0% 2028 2029 15% 5% 10% 74.0% 12.0% 2.0% 3.0% 70.0% 85.0% 2029 2030 13% 3% 8% 74.0% 10.0% 2.0% 3.0% 70.0% 85.0% 2030 2031 10% 3% 5% 74.0% 8.0% 2.0% 3.0% 70.0% 85.0% 2031 Tesla Valuation Model assumptions based on anaylst reports Upside YOY Revenue Growth Downside YOY Revenue Growth Base Case YOY Revenue Growth Total Cost of Revenue (% of Rev) R&D YOY Growth SG&A YOY Growth Depreciation (% of Rev) CapEx (% of Depr) Sens CoR Total Revenue in 2022 (in millions) Total R&D in 2022 (in millions) Total SG&A in 2022 (in millions) Cost of Capital (Discount Rate) Long run growth rate All dollar figures are in millions 81462 3075 3946 12% 3% 2022 2023 40% 25% 30% 76.0% 47.0% 10.0% 5.0% 90.0% 95.0% 2023 2024 35% 20% 27% 75.0% 19.0% 8.0% 4.8% 85.0% 90.0% 2024 2025 30% 18% 25% 74.0% 21.0% 7.0% 4.5% 80.0% 90.0% 2025 2026 28% 15% 20% 74.0% 18.0% 5.0% 4.0% 75.0% 90.0% 2026 2027 25% 11% 15% 74.0% 16.0% 4.0% 3.8% 70.0% 85.0% 2027 2028 17% 8% 13% 74.0% 14.0% 3.0% 3.5% 70.0% 85.0% 2028 2029 15% 5% 10% 74.0% 12.0% 2.0% 3.0% 70.0% 85.0% 2029 2030 13% 3% 8% 74.0% 10.0% 2.0% 3.0% 70.0% 85.0% 2030 2031 10% 3% 5% 74.0% 8.0% 2.0% 3.0% 70.0% 85.0% 2031
Expert Answer:
Answer rating: 100% (QA)
Okay here are the steps to calculate the free cash flow 1 Calculate revenue based on bas... View the full answer
Related Book For
Principles of Managerial Finance
ISBN: 978-0134476315
15th edition
Authors: Chad J. Zutter, Scott B. Smart
Posted Date:
Students also viewed these accounting questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
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...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-6. On December 12, Irene purchased the building where her store is located. She paid...
-
The following information is available from the 2024 financial statements of Indigo Inc. and Sandhill Ltd.: Income tax expense Interest expense Net income Total assets Total current liabilities Total...
-
The Legal Environment Dimension Could repulsive odors emanating from a neighbors property constitute unreasonable interference with a property owners rights? Why or why not?
-
A nationwide real estate brokerage house wants to study the relationship between rent per square foot and size of the property. The data collected are summarized in the accompanying table. Using...
-
Consider the regression model developed for the National Football League data in Problem 3.1. Data From Problem 3.1 Consider the National Football League data in Table B.1. a. Calculate the PRESS...
-
A project manager discovers that his team has neglected to complete the network diagram for the project. The network diagram is shown in Figure P1227. However, the project manager has some...
-
How might the adoption of holacratic organizational principles, centered around dynamic role definitions and peer-to-peer governance, foster a culture of transparency, empowerment, and distributed...
-
Champion Inc. purchased a call option as a speculative investment on January 1 for $125, allowing Champion Inc. to purchase 200 of Rising Star Co. common shares at $100 per share through January 1 of...
-
Derive the rule-of-mixtures equation for the coefficient of thermal expansion ?2. Compare the variation of ?2 based on rule-of-mixtures & alternative rule with fiber volume fraction for...
-
Water from a faucet can fill a \(4.00-\mathrm{L}\) bucket in \(1 \mathrm{~min}\). If the diameter of the water pipe feeding the faucet is \(12.5 \mathrm{~mm}\), what is the speed of the water in the...
-
You have constructed a raft that is \(2.00 \mathrm{~m}\) long, \(2.00 \mathrm{~m}\) wide, and \(0.100 \mathrm{~m}\) thick. If the mass of the raft is \(40.0 \mathrm{~kg}\) and your mass is \(55.0...
-
Initially, both legs of a mercury manometer are open to the atmosphere, and the mercury height in the left leg is \(40.0 \mathrm{~mm}\). You inflate a balloon until it has a surface area of \(0.300...
-
You attach one end of a string of length \(\ell\) to a small ball of inertia \(m\). You attach the string's other end to a pivot that allows free revolution. You hold the ball out to the side with...
-
An uninflated balloon of mass \(6.00 \times 10^{-3} \mathrm{~kg}\) has a volume of \(6.90 \times 10^{-2} \mathrm{~m}^{3}\) when fully inflated with a mixture of helium and hydrogen gas. You tie a...
-
USA flex shoes have grown thanks to its comfort-oriented positioning. The company stands out with the product differentiation required by its technology and design. Since 2016, the new management has...
-
Write an SQL statement to display all data on products having a QuantityOnHand greater than 0.
-
Springfield Bank is evaluating Creek Enterprises, which has requested a $4,000,000 loan, to assess the firms financial leverage and financial risk. On the basis of the debt ratios for Creek, along...
-
WACC K. Bell Jewelers wishes to explore the effect on its cost of capital of the rate at which the company pays taxes. The firm wishes to maintain a capital structure of 40% debt, 10% preferred...
-
Assume that the rate of inflation expected over the coming year is 3.3%. Explain how a 1-year T-bill could earn a negative real rate of return over the next year. How could it have a zero real rate...
-
Test the overall significance of a regression model and identify the components of this test from your computer output.
-
Identify the sample.
-
Based on the strategy, what type of sampling technique will be used to identify the sample? a. Why did you choose this type of technique?
Study smarter with the SolutionInn App