Find the free cash flow

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