Research / Stock / TSLA
T
TSLA
Tesla, Inc. · NASDAQ · Autos
350.25
+1.30 +0.37%
close 2026-08-25
Assumptions
49.9%
Market is pricing 49.9%— you agree
Actually grew +17.4%/yrFCF, 2020–2025 — the market is pricing 32.5pts FASTER than history
10 yrs
3.00%
13.81%
13.8% derived for this company beta 2.04 (1232d vs the S&P 500) · cost of equity 13.9% = 4.7% risk-free + 2.04 × 4.5% premium · treated as all-equity
Fair value
$349.43
-0.2%
At the market's assumptionsCurrent price $350.25Enterprise value 1.31T
Bear $255.49 (44.9% growth)Bull $474.56 (54.9%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 49.9%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
29% the 10 forecast years71% terminal value