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...
-
At the beginning of the year, Badger Company estimated the following: Badger uses departmental overhead rates. In the cutting department, overhead is applied on the basis of machine hours. In the...
-
A check has the following indorsements on the back: Paul Frank Without recourse George Hopkins Payment guaranteed Ann Quarry Collection guaranteed Rachel Ott Which of the following conditions...
-
Show that under quasimonochromatic conditions, mutual intensity \(\mathbf{J}\left(P_{1}, P_{2} ight)\) obeys a pair of Helmholtz equations \[ \begin{aligned} & abla_{1}^{2} \mathbf{J}\left(P_{1},...
-
The internal rate of return method is used by Premier Construction Co. in analyzing a capital expenditure proposal that involves an investment of $41,575 and annual net cash flows of $12,500 for each...
-
The current tourism industry booms in Australia had given the HR department at ANIBT Hotel the opportunity to employ a very diverse range of ethnic employees for all levels of the industry. This...
-
Estimate damages for lost operation profit for years 3 through 5 from lost sales due to infringement as of June 30th, year 6, which is the estimated date of the completion of the patent infringement...
-
Discuss the risks and benefits of joint ventures. Could one member of a joint venture consider the venture a success while the other considers it a failure? What can be done to ensure that all...
-
Assume Walter and Jesse agree to form a limited partnership, where Jesse is a general partner and Walter is a limited partner. Pursuant to that partnership, Walter and Jesse purchase a camper in...
-
What aboout the Food preparation equipment most likely available?
-
Using QuickBooks Bill Pay , what are 2 ways to fund payments to vendors?
-
What combination of client characteristics would make a 10-year renewable-and-convertible (R&C) term policy a good choice?
-
Fees are part of the mortgage process. What fees can a loan originator charge before issuing a Loan Estimate (LE) or a Good Faith Estimate (GFE)?
-
Suppose that a police car is sitting 8 feet from a highway with a radar gun a car speeds by and 1 second later is 29 feet from from the point when it passed the police car. What is the angle formed...
-
What is the maximum volume of 0.25 M sodium hypochlorite solution (NaOCl, laundry bleach) that can be prepared by dilution of 1.00 L of 0.80 M NaOCl?
-
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.
-
You are managing a pension fund with a goal of maximizing the long-term growth rate. There are three assets available. Asset 1 has a risk-free return of 5%. Assets 2 and 3 each are driven by...
-
Suppose there are \(n\) stocks. Each of them has a price that is governed by geometric Brownian motion. Each has \(v_{i}=15 \%\) and \(\sigma_{i}=40 \%\). However, these stocks are correlated, and...
-
The Dow Jones Industrial Average is an average of the prices of 30 industrial stocks with equal weights applied to all 30 stocks (but the sum of the weights is greater than 1). Occasionally (about...
Study smarter with the SolutionInn App