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...
-
Most wage and salary administrators contend that project management organizational structures must be married to the personnel evaluation process because personnel are always concerned with how they...
-
Find the number density N/V for electrons such that (a) e -a = 1 and (b) e -a = 10 -6 .
-
By what percent is the flowrate reduced in the rectangular channel shown in Fig. P10.37 because of the addition of the thin center board? All surfaces are of the same material. Figure P10.37 b/2 b/2-...
-
Graves Company borrows $90,000 on July 1 from the bank by signing a $90,000, 7%, 1-year note payable. Prepare the journal entries to record (a) The proceeds of the note and (b) Accrued interest at...
-
Describe a situation where you were responsible for getting others to make a change. What role did you play and what actions did you take? What was the outcome? If you had to do it again, would you...
-
Using dimensional equations, convert (a) 2 wk to microseconds. (b) 38.1 ft/s to kilometers/h. (c) 554 m 4 / (day kg) to ft 4 / (min lbm).
-
Determine the marketing goals of the healthcare system. You should develop at least three specific marketing objectives or goals that apply best practices and align with the organizational mission...
-
ABC Corporation operates in a high growth industry with sales mainly in the United States. Their Revenue growth rate has averaged approximately 20% for the past three years driven by their unique...
-
When it comes to credit history which statement is right. Your credit history is reported every 60 days. Any unpaid bills, late payments and bad debt write offs remain for 7 years and then disappear....
-
Assume the 250-unit apartment acquisition you contemplate will cost $52,600,000. You expect closing costs of $1,400,000. The property appraised for 96% of the purchase price. You contemplate...
-
How do postmodern discourses on identity challenge traditional essentialist notions, and what implications do these challenges have for understanding the fluidity and multiplicity of individual and...
-
Erindale Bank offers you a $57,000, six-year term loan at 8.0% annual interest. What will your annual loan payment be? (Do not round intermediate calculations. Round the final answer to 2 decimal...
-
Identify any transitory and price-irrelevant transactions that might have impacted the Tesla 2019 earnings. Based on your results, assess the quality of the Q3 earnings. Explain the window range and...
-
On October 1, 2014, the Dow Jones Industrial Average (DJIA) opened at 17,042 points. During that day it lost 237 points. On October 2 it lost 4 points. On October 3 it gained 209 points. Deter-mine...
-
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...
-
A and B contribute $20,000 each to form the AB partnership and agree to share profits and losses 80% to A and 20% to B. ABs partnership items for the year are as follows: (a) What is As portion of...
-
A and B form the AB equal general partnership. A contributes \($10,000\) cash and a depreciable asset with an adjusted basis of \($40,000\) and a fair market value of \($90,000.\) B contributes...
-
Which of the following taxpayers is engaged in a specified service trade or business? (a) A lawyer (b) An architect (c) A professional soccer player (d) A freelance writer who publishes articles and...
Study smarter with the SolutionInn App