Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: TSLA - Tesla, Inc., also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for TSLA price: 271.03 as of date: 2025-03-24 [show/hide charts] Current Market Price: 271.03 as of 2025-03-24

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry expectedGrowthRate_MarketIsPricing
TSLA PE_YEAR_2034 = 7 34.17%
TSLA PE_YEAR_2034 = 10 29.96%
TSLA PE_YEAR_2034 = 15 25.18%
TSLA PE_YEAR_2034 = 20 21.83%
TSLA PE_YEAR_2034 = 25 19.25%
TSLA PE_YEAR_2034 = 30 17.17%
TSLA PE_YEAR_2034 = 40 13.94%
TSLA input_data {"marketcap": 870022570472.96, "cashflow_fcf_key": 14923000000.0, "discount_rate": 0.1, "period": 10}
TSLA input_data_url_param input_data={"marketcap": 870022570472.96, "cashflow_fcf_key": 14923000000.0, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 271.03 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for TSLA
6. override link: reverse dcf with override in URL for TSLA
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report for TSLA [show/hide charts] Current Market Price: 271.03 as of 2025-03-24

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
TSLA revenue 97.69B 96.77B 81.46B 53.82B 31.54B 24.58B 21.46B 11.76B 7.00B 4.05B 3.20B 2.01B 0.41B 0.20B 0.12B 0.11B
TSLA owner_earnings 11.51B 9.17B 11.02B 7.12B 3.12B 0.94B 1.10B -1.44B -0.79B -0.79B -0.29B 0.23B -0.29B -0.13B -0.13B -0.08B
TSLA cashflow::operating 14.92B 13.26B 14.72B 11.50B 5.94B 2.40B 2.10B -0.06B -0.12B -0.52B -0.06B 0.26B -0.26B -0.11B -0.13B -0.08B
TSLA cashflow::fcf 13.51B 10.98B 12.58B 9.25B 4.86B 1.84B 1.85B -0.97B -0.79B -0.79B -0.31B 0.23B -0.31B -0.13B -0.13B -0.08B
TSLA cashflow::realfcf 11.51B 9.17B 11.02B 7.12B 3.12B 0.94B 1.10B -1.44B -0.79B -0.79B -0.31B 0.23B -0.31B -0.13B -0.13B -0.08B
TSLA netincome 7.15B 14.97B 12.59B 5.64B 0.86B -0.78B -1.06B -2.24B -0.77B -0.89B -0.29B -0.07B -0.40B -0.25B -0.15B -0.06B
TSLA operatingincome 7.08B 8.89B 13.66B 6.52B 1.99B -0.07B -0.39B -1.63B -0.67B -0.72B -0.19B -0.06B -0.39B -0.25B -0.15B -0.05B
TSLA marketcap 1296.35B 789.90B 388.97B 1112.35B 701.08B 83.13B 63.01B 57.29B 37.91B 34.65B 30.54B 19.81B 4.01B 3.15B 0.0 0.0
TSLA ev 1288.42B 778.73B 375.82B 1101.61B 693.39B 90.28B 71.30B 64.14B 41.36B 36.10B 28.63B 18.96B 3.81B 2.90B 0.0 0.0
TSLA shares 3.50B 3.48B 3.48B 3.39B 2.80B 0.89B 0.85B 0.17B 0.14B 0.13B 0.12B 0.12B 0.11B 0.10B 0.05B 0.01B
TSLA shares_calc 3.21B 3.18B 3.16B 3.16B 2.98B 2.98B 2.84B 2.76B 2.66B 2.17B 2.06B 1.97B 1.78B 1.66B 0.84B 0.84B


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)


Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting πŸ›Œ

*No account required, We promise to be respectful of your time and never spam you...