2020 TSLA Year TTM 2023 2022 2021 EBIT $ (-) TAXES $ EBIAT $ 10,985,000.00 $...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
2020 TSLA Year TTM 2023 2022 2021 EBIT $ (-) TAXES $ EBIAT $ 10,985,000.00 $ 13,256,000.00 $ 1,433,000.00 $ 2,419,000.00 $ 9,552,000.00 $ 10,837,000.00 $ 14,724,000.00 $ 35,000.00 $ 11,497,000.00 $ 5,943,000.00 2,244,000.00 $ 1,356,000.00 14,689,000.00 $ D&A $ 4,867,000.00 $ 4,667,000.00 $ CHG IN WC $ (3,434,000.00) $ (2,248,000.00) $ CE $ (9,603,000.00) $ (8,899,000.00) $ (7,172,000.00) $ FREE CF $ 1,382,000.00 $ 4,357,000.00 $ 7,552,000.00 $ 9,253,000.00 $ 4,587,000.00 3,747,000.00 $ 2,911,000.00 $ 2,322,000.00 (3,712,000.00) $ 667,000.00 $ 184,000.00 (8,014,000.00) $ (3,242,000.00) 3,483,000.00 $ 3,483,000.00 WACC Discount Factor RF Rate 6.70% Cost of Equity Risk premium 15.21% Present Value New Present Value Future Value Estimated Stock Price 2020 TSLA Year TTM 2023 2022 2021 EBIT $ (-) TAXES $ EBIAT $ 10,985,000.00 $ 13,256,000.00 $ 1,433,000.00 $ 2,419,000.00 $ 9,552,000.00 $ 10,837,000.00 $ 14,724,000.00 $ 35,000.00 $ 11,497,000.00 $ 5,943,000.00 2,244,000.00 $ 1,356,000.00 14,689,000.00 $ D&A $ 4,867,000.00 $ 4,667,000.00 $ CHG IN WC $ (3,434,000.00) $ (2,248,000.00) $ CE $ (9,603,000.00) $ (8,899,000.00) $ (7,172,000.00) $ FREE CF $ 1,382,000.00 $ 4,357,000.00 $ 7,552,000.00 $ 9,253,000.00 $ 4,587,000.00 3,747,000.00 $ 2,911,000.00 $ 2,322,000.00 (3,712,000.00) $ 667,000.00 $ 184,000.00 (8,014,000.00) $ (3,242,000.00) 3,483,000.00 $ 3,483,000.00 WACC Discount Factor RF Rate 6.70% Cost of Equity Risk premium 15.21% Present Value New Present Value Future Value Estimated Stock Price
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Fill the blanks of the following table (last column) and find out the value of SDR in terms of U.S. dollars ($/SDR) and the value of U.S. dollars in terms of SDR (SDR/$) The exchange rate is...
-
Show reactions that could be used to convert the epoxide to these compounds. More than one step may benecessary. SCH3 OH b) CH,O- a) Br
-
Petri Company allows customers to use two credit cards in charging purchases. With the Omni Card, Petri receives an immediate credit to its account when it deposits sales receipts. Omni Card assesses...
-
Internal Control for Sales} Johnson Tires has three stores. Each store manager is paid a salary plus a bonus on the sales made by his or her store. On January 5, 2019, Kevin Samuel, manager of one of...
-
Railcar Leasing Inc. early adopts ASU 2016-02 on January 1, 2017. Also, on January 1, 2017, Railcar Leasing Inc. (the lessor) purchased 10 used boxcars from Railroad Equipment Consolidators at a...
-
Please check current answered spaces, and correct if needed, and complete the unanswered blank spaces and graphs.
-
1. What are the best qualities of a negotiator? b. What is the scope of contract management, how does contract management contribute to business success?
-
A 0.8 liter of boiled water at 100C is poured into an adiabatic mug in an air-conditioned hotel room of 25C. An educational Stirling engine is placed onto the mug, whereby it receives the heat from...
-
The removal of a hard drive from a PC before it is retired and sold as surplus is an example of what type of action?
-
Case 2 - Fiona Stanley's IAM project has failed. In 2014, an identity access management (IAM) project for the Fiona Stanley Hospital (FSH) in Western Australia was scrapped before it was...
-
How many times do you need to deallocate memory (using either delete[] or delete) to prevent this code from leaking? float myData[3]; float myPtr nullptr; for (int i = 0; i < 2; i++) myData[i] new...
-
The table below provides stock market information for three different countries. Country A Country B Country C Information asymmetry Moderate Low Moderate Transaction Cost Moderate Moderate High...
-
Caspian Sea Drinks needs to raise $71.00 million by issuing additional shares of stock. If the market estimates CSD will pay a dividend of $1.09 next year, which will grow at 3.20% forever and the...
-
Consider the function f and its graph. a. Estimate the zeros of the area function b. Estimate the points (if any) at which A has a local maximum or minimum. c. Sketch a graph of A, for 0 x 10,...
-
Inventory Costing Methods Anderson's Department Store has the following data for inventory, purchases, and sales of merchandise for December for one of the items the company sells: Anderson's uses a...
-
The comparative balance sheets for Sharma Fabrics, Inc., for December 31, 20x7 and 20x6 appear on the oposite page. Additional information about Sharma Fabricss operations during 20x7 is as follows:...
-
The comparative balance sheets for Karidis Ceramics, Inc., for December 31, 20x7 and 20x6 are presented on the next page. During 20x7, the company had net income of $96,000 and building and equipment...
Study smarter with the SolutionInn App