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...
-
Which element is more likely to dissociate into its monatomic form at 3000 K, H2 or N2? Why?
-
The manager at Striker Corporation can hire either Ken, a marketing student, who will do research on a marketing plan, or Lisa, a tax student, who will research tax strategies to reduce corporate...
-
All of the following are included in the systems implementation process except: a. Training. b. documentation. c. systems design. d. Testing and correction.
-
Let Fig. represent a strip of an unknown metal of the same dimensions as those of the silver ribbon in Exercise 27.51. When the magnetic field is 2.29 T and the current is 78.0 A, the Hall emf is...
-
Sandy has confirmed she needs the ratio calculations calculated for 2022 and 2023 for a presentation to the potential investors. The ratio provided to investors must meet all financial legislation...
-
(1) You've done a great job modeling our new SIM system! I'd like to consider the possibility of an off-the-shelf solution. Let's see what software is out on the market. I'd like you to research...
-
Write a program that figures out how many prime numbers exist within an arbitrary, random range of numbers. See next page for more on the "random range" part. See second-to-next page for tips on how...
-
How should an auditor use previous-year audit documentation in performing the control risk assessment for the current year? What are the advantages and disadvantages of using previous-year...
-
What are the advantages and disadvantages of using a questionnaire compared to a flowchart for documenting and assessing control risk? What are the relative advantages of a flowchart over a...
-
Segregation of duties is best accomplished when the auditor can determine that a. Employees perform only one job; for example, someone working on accounts payable does not have access to other...
-
What is sport management? Name some possible career opportunities available to sport management majors.
-
What are the four functions of management? Do all sport managers perform all four functions?
-
Use Taylor??s formula for f(x, y) = ln(1 + y + x ^4) at theorigin to find a quadratic approximation of the function near theorigin. 2 answers
-
Write an SQL statement to display all data on products having a QuantityOnHand greater than 0.
-
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...
-
Hambleys Toy Store is on Regent Street in London. It has a magic department near the main door. Management is considering dropping the magic department, which has consistently shown an operating...
-
Ethos Day School is a private elementary school. In addition to regular classes, after-school care is provided between 3:00 p.m. and 6:00 p.m. at SF12 per child per hour. Financial results for the...
-
The Velasquez Company, a maker of a variety of metal and plastic products, is in the midst of a business downturn and is saddled with many idle facilities. The National Hospital Supply Company has...
Study smarter with the SolutionInn App