$\backslash$table$[[,$A$,$B$,$C$,$D$,$E$,F,$G$,$H$],[1,$FINAL VALUATION,,,,,,,$],[2,$TESLA INC.,,,,,,,$],[3,,,,,,,,],[4,,,,,,,,],[5,,2020,2021,2022,2023,2024,$Notes,$],[6,$Revenue,$27,263,47,232,71,462,,,,],[7,$Revenue Growth $(\%),,,,,,$Average of last two years,$],[8,$coGs,$24,906,40,217,60,609,,,,],[9,$cogs$(\%),$:$.,,,,,$Assume same $\%$ from $2022,],[10,$Operating Profit $($EBIT$),$s$,,,,,,],[11,,,,,,,,],[12,,,,,,,,],[13,,,,,,,,]]$