FREE Trial
Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please find the free cash flow from 2023-2031 Greatly appreciated Tesla Valuation Model assumptions based on anaylst reports Upside YOY Revenue Growth Downside YOY Revenue

Please find the free cash flow from 2023-2031

Greatly appreciated

image text in transcribed

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) 76.0%47.0%10.0%5.0%90.0%75.0%19.0%8.0%4.8%85.0%74.0%21.0%7.0%4.5%80.0%74.0%18.0%5.0%4.0%75.0%74.0%16.0%4.0%3.8%70.0%74.0%14.0%3.0%3.5%70.0%74.0%12.0%2.0%3.0%70.0%74.0%10.0%2.0%3.0%70.0%74.0%8.0%2.0%3.0%70.0% Sens CoR 95.0%90.0%90.0%90.0%85.0%85.0%85.0%85.0%85.0% Total Revenue in 2022 (in millions) Total R\&D in 2022 (in millions) Total SG\&A in 2022 (in millions) 3946 Cost of Capital (Discount Rate) 12% Long run growth rate 3% All dollar figures are in millions 2022 2023 2024 20252026 2027 2028 2029 2030 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) 76.0%47.0%10.0%5.0%90.0%75.0%19.0%8.0%4.8%85.0%74.0%21.0%7.0%4.5%80.0%74.0%18.0%5.0%4.0%75.0%74.0%16.0%4.0%3.8%70.0%74.0%14.0%3.0%3.5%70.0%74.0%12.0%2.0%3.0%70.0%74.0%10.0%2.0%3.0%70.0%74.0%8.0%2.0%3.0%70.0% Sens CoR 95.0%90.0%90.0%90.0%85.0%85.0%85.0%85.0%85.0% Total Revenue in 2022 (in millions) Total R\&D in 2022 (in millions) Total SG\&A in 2022 (in millions) 3946 Cost of Capital (Discount Rate) 12% Long run growth rate 3% All dollar figures are in millions 2022 2023 2024 20252026 2027 2028 2029 2030 2031

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Principles Of Finance

Principles Of Finance

Authors: Scott Besley, Eugene F. Brigham

3rd Edition

0324232624, 9780324232622

More Books

Students also viewed these Finance questions

Question

★★★★★
In Latin countries why may employees sometimes fail to report accurately any negative messages to management?

Answered: 1 week ago

Question

★★★★★
What do you understand by the contingency approach to recruitment and selection? Provide two examples, from academic sources or your own experience, to illustrate this approach.

Answered: 1 week ago

Question

★★★★★
Deng Company issued $500,000 of 5-year, 8% bonds at 97 on January 1, 2010. The bonds pay interest twice a year. Instructions (a) (1) Prepare the journal entry to record the issuance of the bonds. (2)...

Answered: 1 week ago

Question

★★★★★
Please find the free cash flow from 2023-2031 Greatly appreciated Tesla Valuation Model assumptions based on anaylst reports Upside YOY Revenue Growth Downside YOY Revenue Growth Base Case YOY...

Answered: 1 week ago

Question

★★★★★
Ms. T. Potts, the treasurer of Ideal China, has a problem. The company has just ordered a new kiln for $560,000. Of this sum, $70,000 is described by the supplier as an installation cost. Ms. Potts...

Answered: 1 week ago

Question

★★★★★
Ultimately, ________ gathers the facts you need to develop a supply strategy. Category Analysis Market Complexity Category Strategy The Supply Market

Answered: 1 week ago

Question

★★★★★
Please provide the correct answer a. If a $7,000 face T-bill has a 2.75 percent asking quote and a 80-day maturity, what is the price of the T-bill to the nearest dollar? Please show your work. b....

Answered: 1 week ago

Question

★★★★★
Problem #38 Statement of Cash Flows Bobadilla Corp. has the following balances in its shareholders' equity accounts at the beginning and end of the year: Convertible Preference Shares, P100 par, each...

Answered: 1 week ago

Question

★★★★★
Question 3 "In year 2012, the Financial Action Task Force (FATF) updated its Recommendations to strengthen global safeguards and to further protect the integrity of the financial system by providing...

Answered: 1 week ago

Question

★★★★★
Presented below are the balances for property plant and equipment for Summer Holdings Inc., a publicly quoted company, as at December 31, 2019. The company accounts for these assets under the cost...

Answered: 1 week ago

Previous Question Next Question