SEC Diver Summary detail Page for TSLA

Welcome to Summary reports!

TSLA is OVERVALUED
Median Fair Price 188.38
Confidence: MEDIUM
Fair Price Range 181.43 - 557.74
3 Year Price target: $ 500.69 - $ 1272.41
5 Year Price target: $ 960.72 - $ 4546.62

Current Market Price: 244.14 as of 2023-11-29

Investment Value of 100 $ invested in TSLA as compared to Market Index: SPY across historical periods[*does not include dividends]

Investment Period	$ Value Today(TSLA)	$ Value Today(SPY)	CAGR vs Market
9 years before	$ 2353.4	$ 208.39	42.04% vs SPY:8.5%
5 years before	$ 1137.29	$ 150.37	62.62% vs SPY:8.5%
3 years before	$ 846.47	$ 127.73	103.8% vs SPY:8.5%

How we calculate our Fair Value estimates?:
It's based on historical data, We measure CAGR growth rates for last 9 years, 5 years and 3 years across multiple dimensions
e.g: like revenue, operating income/net income, equity, retained earnings, eps to generate a fair value estimate
Note1: Valuations are purely based on operating characteristics of the business, if they have additional portfolio like minority share, they are not accounted
Note2: e.g.: for Berkshire (BRK-B) - make sure to add market price of equity portfolio per share
Note3: Data used for Valuation calculations are ending fiscal year , Market Price of TSLA was 123.18 first week of Decemeber approx...
Note4: Confidence means how many fundamental drivers, we are seeing which are driving the business, if the number is low our Confidence Rating is LOW and so on
Disclaimer: This is not a Buy/Sell suggestion, the data is provided as is, please do your due diligence before making any investments, Markets can be very volatile, We are not liable for any loss!

Fair Value based on last 9 years
TSLA is UNDERVALUED
Median Fair Price 557.74
Confidence: MEDIUM
Fair Price Range 405.7 - 672.0

Fair Value based on last 5 years
TSLA is OVERVALUED
Median Fair Price 181.43
Confidence: LOW
Fair Price Range 143.81 - 219.05

Fair Value based on last 3 years
TSLA is OVERVALUED
Median Fair Price 188.38
Confidence: MEDIUM
Fair Price Range 92.44 - 308.25

[Bottom of Page]

We have 9 report results for ticker: TSLA - Tesla, Inc., also organized by 6 group tags below ...

SUMMARY [9 reports]
IS_STOCK_CHEAP [1 reports]
VERTICAL_PER_SHARE_SUMMARY [1 reports]
VERTICAL_REVENUE_SUMMARY [1 reports]
VERTICAL_ASSETS_SUMMARY [1 reports]
VERTICAL_PPNENET_SUMMARY [1 reports]

1. Showing SUMMARY report for TSLA Current Market Price: 244.14 as of 2023-11-29

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	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012	2011	2010	2009
TSLA	StockMarketPrice	123.18	352.26	235.22	27.89	22.19	20.76	14.25	16.00	14.83	10.03	2.26	1.90	1.78
TSLA	revenue	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	revenue::cost	60.61B	40.22B	24.91B	20.51B	17.42B	9.54B	5.40B	3.12B	2.32B	1.56B	0.38B	0.14B	0.09B	0.10B
TSLA	operating_expense	7.20B	7.08B	4.64B	4.14B	4.43B	3.85B	2.27B	1.64B	1.07B	0.52B	0.42B	0.31B	0.18B	0.06B
TSLA	assets	82.34B	62.13B	52.15B	34.31B	29.74B	28.66B	22.66B	8.09B	5.85B	2.42B	1.11B	0.71B	0.39B	0.0
TSLA	cash	16.25B	17.58B	19.38B	6.27B	3.69B	3.37B	3.39B	1.20B	1.91B	0.85B	0.20B	0.26B	0.10B	0.0
TSLA	ppnenet	23.55B	18.88B	12.75B	10.40B	11.33B	10.03B	5.98B	3.40B	1.83B	0.74B	0.55B	0.30B	0.11B	0.0
TSLA	workingCapital	-2.35B	-0.06B	1.10B	0.66B	0.39B	0.71B	0.53B	0.40B	0.09B	-0.01B	0.00B	0.02B	0.02B	0.0
TSLA	workingCapitalWithCash	0.35B	0.39B	1.23B	0.73B	0.46B	0.77B	0.55B	0.44B	0.10B	0.00B	0.01B	0.02B	0.02B	0.0
TSLA	owner_earnings	11.02B	7.12B	3.12B	0.94B	1.10B	-1.44B	-0.79B	-0.79B	-0.29B	0.26B	-0.29B	-0.13B	-0.13B	-0.08B
TSLA	cashflow::netincome	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	cashflow::operating	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	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	11.02B	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	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	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	income::gross	20.85B	13.61B	6.63B	4.07B	4.04B	2.22B	1.60B	0.92B	0.88B	0.46B	0.03B	0.06B	0.03B	0.01B
TSLA	marketcap	385.55B	1042.34B	658.15B	78.04B	59.71B	55.86B	33.31B	33.25B	29.94B	19.42B	3.93B	3.09B	1.46B	0.0
TSLA	enterprise_value	372.40B	1031.60B	650.45B	85.19B	67.99B	62.71B	36.76B	34.70B	28.03B	18.57B	3.73B	2.84B	1.36B	0.0
TSLA	ebitda	21.15B	12.35B	6.64B	4.24B	3.41B	1.64B	1.23B	0.13B	0.28B	-0.06B	-0.34B	-0.22B	-0.13B	0.0
TSLA	equity	44.70B	30.19B	22.23B	6.62B	4.92B	4.24B	4.75B	1.09B	0.91B	0.67B	0.12B	0.22B	0.21B	0.0
TSLA	debt	3.10B	6.83B	11.69B	13.42B	11.97B	10.21B	6.84B	2.65B	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	debtToEquity	0.07	0.23	0.53	2.03	2.43	2.41	1.44	2.43	0.0	0.0	0.0	0.0	0.0	inf
TSLA	interest_expense	0.30B	0.12B	0.14B	0.09B	0.02B	0.02B	0.01B	0.00B	0.00B	0.00B	0.00B	0.00B	0.00B	0.00B
TSLA	interestRateCurrent	0.10	0.02	0.01	0.01	0.0	0.0	0.0	0.0	inf	inf	inf	inf	inf	inf
TSLA	owner_earningsToInterest	37.09	57.00	22.13	10.86	45.83	-73.24	-92.33	-525.09	-256.90	0.00B	-0.00B	-509.63	-512.79	-509.48
TSLA	cashflow::operatingToInterest	49.58	91.98	42.15	27.64	87.42	-3.08	-14.52	-347.81	-50.92	0.00B	-916.02	-448.49	-495.41	-508.33
TSLA	shares	3.13B	2.96B	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	sbc	1.56B	2.12B	1.73B	0.90B	0.75B	0.47B	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	capex	-2.15B	-2.25B	-1.09B	-0.56B	-0.25B	-0.91B	-0.66B	-0.27B	-0.25B	-0.04B	-0.04B	-0.02B	-0.00B	-0.00B
TSLA	maintainence_capex	2.15B	2.25B	1.09B	0.56B	0.25B	0.91B	0.66B	0.27B	0.23B	0.0	0.03B	0.02B	0.00B	0.00B
TSLA	depreciation	3.75B	2.91B	2.32B	2.15B	1.90B	1.64B	0.95B	0.42B	0.23B	0.0	0.03B	0.02B	0.01B	0.01B
TSLA	capexToRevenue	2.64	4.18	3.45	2.29	1.16	7.77	9.48	6.61	7.95	1.93	10.86	7.63	3.84	0.16
TSLA	depreciationToRevenue	4.60	5.41	7.36	8.76	8.86	13.91	13.53	10.44	7.25	0.0	6.98	8.28	9.10	6.20
TSLA	sbcToRevenue	1.92	3.94	5.50	3.65	3.49	3.97	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	sbcToOperatingCashflow	10.59	18.45	29.18	37.34	35.70	-769.94	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	inventory	12.84B	5.76B	4.10B	3.55B	3.11B	2.26B	2.07B	1.28B	0.95B	0.34B	0.27B	0.05B	0.05B	0.0
TSLA	payables	15.26B	10.03B	6.05B	3.77B	3.40B	2.39B	1.86B	0.92B	0.78B	0.30B	0.30B	0.06B	0.03B	0.0
TSLA	receivables	2.95B	1.91B	1.89B	1.32B	0.95B	0.52B	0.50B	0.17B	0.23B	0.05B	0.03B	0.01B	0.01B	0.0
TSLA	inventoryTurnover	10.53	9.81	7.01	6.59	7.70	4.61	4.23	3.27	6.81	5.80	7.65	3.16	1.90	inf
TSLA	inventoryToRevenue	0.07	0.08	0.11	0.13	0.11	0.18	0.18	0.24	0.11	0.13	0.12	0.22	0.39	0.0
TSLA	payablesToRevenue	0.12	0.11	0.12	0.14	0.11	0.16	0.13	0.19	0.10	0.15	0.14	0.14	0.25	0.0
TSLA	receivablesToRevenue	0.02	0.04	0.04	0.04	0.02	0.04	0.02	0.06	0.02	0.01	0.02	0.03	0.06	0.0
TSLA	operating_leverage	58.00	156.46	-1027.31	-96.74	-158.74	76.57	-79.89	257.36	145.78	-471.69	-45.56	-3.68	178.65	0.0
TSLA	operating_leverage_status	1.00	1.00	0.0	0.0	0.0	1.00	0.0	1.00	1.00	0.0	0.0	0.0	1.00	0.0
TSLA	evToEbitda	17.61	83.56	97.99	20.10	19.92	38.24	29.96	269.94	101.13	-303.01	-11.08	-13.03	-10.86	0.0
TSLA	evToOperatingIncome	27.27	158.15	326.20	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0
TSLA	evToRevenue	4.57	19.17	20.63	3.47	3.17	5.33	5.25	8.58	8.76	9.22	9.03	13.89	11.68	0.0
TSLA	pe	30.63	184.68	763.51	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0
TSLA	pfcf	30.66	112.73	135.56	42.34	32.29	inf	inf	inf	inf	85.90	inf	inf	inf	0.0
TSLA	pocf	26.19	90.66	110.74	32.45	28.46	inf	inf	inf	inf	73.32	inf	inf	inf	0.0
TSLA	ps	4.73	19.37	20.87	3.18	2.78	4.75	4.76	8.22	9.36	9.64	9.52	15.14	12.53	0.0
TSLA	roa_cashflow::operating	0.0	0.0	0.0	0.0	23.70%	22.05%	17.32%	8.09%	7.32%	23.77%	0.0	0.0	0.0	0.0
TSLA	roe_cashflow::operating	0.0	0.0	0.0	0.0	48.77%	51.73%	89.80%	48.85%	49.51%	212.35%	0.0	0.0	0.0	0.0
TSLA	roce_cashflow::operating	0.0	0.0	0.0	0.0	39.77%	33.90%	29.66%	14.23%	14.52%	212.35%	0.0	0.0	0.0	0.0
TSLA	roic_cashflow::operating	77.97%	90.19%	51.67%	20.06%	20.14%	-0.91%	-3.15%	-23.50%	-6.96%	47.95%	-87.39%	-83.13%	-92.91%	inf
TSLA	roic_cashflow::operating_cash	76.55%	87.53%	51.12%	19.94%	20.01%	-0.90%	-3.13%	-23.11%	-6.82%	47.60%	-85.93%	-81.94%	-91.58%	inf
TSLA	roic_income::operating	72.32%	51.17%	17.34%	-0.58%	-3.72%	-24.40%	-16.96%	-32.11%	-22.66%	-11.10%	-130.60%	-182.80%	-106.73%	inf
TSLA	roic_income::operating_cash	70.99%	49.66%	17.15%	-0.57%	-3.70%	-24.15%	-16.86%	-31.57%	-22.20%	-11.02%	-128.43%	-180.19%	-105.21%	inf
TSLA	roic_cashflow::fcf	66.60%	72.53%	42.21%	15.37%	17.75%	-14.57%	-20.02%	-35.48%	-37.83%	40.93%	-102.26%	-94.46%	-96.16%	inf
TSLA	roic_cashflow::fcf_cash	65.38%	70.39%	41.76%	15.28%	17.64%	-14.43%	-19.90%	-34.89%	-37.07%	40.63%	-100.56%	-93.11%	-94.79%	inf
TSLA	roic_cashflow::realfcf	58.34%	55.90%	27.14%	7.88%	10.56%	-21.55%	-20.02%	-35.48%	-37.83%	40.93%	-102.26%	-94.46%	-96.16%	inf
TSLA	roic_cashflow::realfcf_cash	57.27%	54.25%	26.84%	7.84%	10.49%	-21.34%	-19.90%	-34.89%	-37.07%	40.63%	-100.56%	-93.11%	-94.79%	inf
TSLA	roic_income::net	66.65%	44.28%	7.50%	-6.47%	-10.21%	-33.50%	-19.65%	-39.82%	-35.68%	-13.40%	-131.24%	-184.92%	-112.18%	inf
TSLA	roic_income::net_cash	65.44%	42.97%	7.41%	-6.43%	-10.14%	-33.16%	-19.53%	-39.15%	-34.97%	-13.31%	-129.06%	-182.28%	-110.58%	inf
TSLA	roic_owner_earnings	58.34%	55.90%	27.14%	7.88%	10.56%	-21.55%	-20.02%	-35.48%	-35.11%	47.95%	-96.93%	-94.46%	-96.16%	inf
TSLA	roic_owner_earnings_cash	57.27%	54.25%	26.84%	7.84%	10.49%	-21.34%	-19.90%	-34.89%	-34.40%	47.60%	-95.32%	-93.11%	-94.79%	inf
TSLA	margin_owner_earnings	13.52%	13.24%	9.90%	3.84%	5.13%	-12.26%	-11.25%	-19.57%	-9.04%	13.15%	-70.81%	-63.63%	-113.32%	-72.37%
TSLA	margin_cashflow::operating	18.07%	21.36%	18.85%	9.79%	9.78%	-0.52%	-1.77%	-12.96%	-1.79%	13.15%	-63.84%	-55.99%	-109.48%	-72.20%
TSLA	margin_income::operating	16.76%	12.12%	6.32%	-0.28%	-1.81%	-13.88%	-9.53%	-17.71%	-5.84%	-3.04%	-95.41%	-123.13%	-125.78%	-46.36%
TSLA	margin_cashflow::fcf	15.44%	17.18%	15.40%	7.50%	8.62%	-8.29%	-11.25%	-19.57%	-9.75%	11.23%	-74.70%	-63.63%	-113.32%	-72.37%
TSLA	margin_cashflow::realfcf	13.52%	13.24%	9.90%	3.84%	5.13%	-12.26%	-11.25%	-19.57%	-9.75%	11.23%	-74.70%	-63.63%	-113.32%	-72.37%
TSLA	margin_income::net	15.45%	10.49%	2.73%	-3.15%	-4.95%	-19.05%	-11.04%	-21.96%	-9.19%	-3.68%	-95.88%	-124.56%	-132.19%	-49.79%
TSLA	yield_owner_earnings	2.86%	0.68%	0.47%	1.21%	1.84%	-2.58%	-2.36%	-2.38%	-0.97%	1.36%	-7.44%	-4.20%	-9.04%	inf
TSLA	yield_owner_earnings_enterprise	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf
TSLA	yield_cashflow::operating	3.82%	1.10%	0.90%	3.08%	3.51%	-0.11%	-0.37%	-1.58%	-0.19%	1.36%	-6.71%	-3.70%	-8.73%	inf
TSLA	yield_cashflow::operating_enterprise	3.95%	1.11%	0.91%	2.82%	3.09%	-0.10%	-0.34%	-1.51%	-0.20%	1.43%	-7.07%	-4.03%	-9.37%	inf
TSLA	yield_income::operating	3.54%	0.63%	0.30%	-0.09%	-0.65%	-2.92%	-2.00%	-2.16%	-0.62%	-0.32%	-10.03%	-8.13%	-10.03%	inf
TSLA	yield_income::operating_enterprise	3.67%	0.63%	0.31%	-0.08%	-0.57%	-2.60%	-1.82%	-2.07%	-0.67%	-0.33%	-10.57%	-8.87%	-10.77%	inf
TSLA	yield_cashflow::fcf	3.26%	0.89%	0.74%	2.36%	3.10%	-1.75%	-2.36%	-2.38%	-1.04%	1.16%	-7.85%	-4.20%	-9.04%	inf
TSLA	yield_cashflow::fcf_enterprise	3.38%	0.90%	0.75%	2.16%	2.72%	-1.55%	-2.14%	-2.28%	-1.11%	1.22%	-8.27%	-4.58%	-9.70%	inf
TSLA	yield_cashflow::realfcf	2.86%	0.68%	0.47%	1.21%	1.84%	-2.58%	-2.36%	-2.38%	-1.04%	1.16%	-7.85%	-4.20%	-9.04%	inf
TSLA	yield_cashflow::realfcf_enterprise	2.96%	0.69%	0.48%	1.11%	1.62%	-2.30%	-2.14%	-2.28%	-1.11%	1.22%	-8.27%	-4.58%	-9.70%	inf
TSLA	yield_income::net	3.26%	0.54%	0.13%	-0.99%	-1.78%	-4.01%	-2.32%	-2.67%	-0.98%	-0.38%	-10.08%	-8.23%	-10.55%	inf
TSLA	yield_income::net_enterprise	3.38%	0.55%	0.13%	-0.91%	-1.56%	-3.57%	-2.10%	-2.56%	-1.05%	-0.40%	-10.62%	-8.97%	-11.32%	inf
TSLA	amortization	3.75B	2.91B	2.32B	2.15B	1.90B	1.64B	0.95B	0.42B	0.23B	0.0	0.03B	0.02B	0.01B	0.01B
TSLA	income_tax	1.13B	0.70B	0.29B	0.11B	0.06B	0.03B	0.03B	0.01B	0.01B	0.00B	0.00B	0.00B	0.00B	0.00B
TSLA	investedCapital	18.88B	12.75B	11.50B	11.99B	10.42B	6.69B	3.93B	2.23B	0.82B	0.55B	0.30B	0.14B	0.14B	0.0
TSLA	investedCapitalWith2PercentCash	19.24B	13.13B	11.63B	12.06B	10.48B	6.76B	3.96B	2.27B	0.84B	0.56B	0.31B	0.14B	0.14B	0.0
TSLA	priceToRealfcf	35.00	146.29	210.88	82.58	54.28	inf	inf	inf	inf	85.90	inf	inf	inf	0.0
TSLA	revenue_01_YoY	51.35%	70.67%	28.31%	14.52%	82.51%	67.98%	73.01%	26.50%	58.85%	387.23%	102.34%	74.95%	4.29%	0.0
TSLA	revenue_03_YoY	49.10%	35.86%	38.94%	51.99%	74.40%	54.34%	51.49%	113.93%	150.18%	158.37%	54.55%	0.0	0.0	0.0
TSLA	revenue_05_YoY	47.27%	50.37%	50.78%	50.36%	60.52%	95.36%	102.76%	103.22%	95.52%	0.0	0.0	0.0	0.0	0.0
TSLA	share_multiplier	1.00	1.00	3.15	1.00	5.14	1.00	1.00	1.00	1.00	1.00	1.00	1.00	7.22	1.00
TSLA	cashflow::fcf_01_YoY	36.02%	90.44%	163.43%	-0.32%	-289.69%	23.76%	-0.53%	154.01%	-237.92%	-173.21%	137.55%	-1.77%	63.32%	0.0
TSLA	cashflow::fcf_03_YoY	89.67%	71.00%	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0	0.0
TSLA	cashflow::fcf_05_YoY	inf	inf	inf	inf	52.25%	inf	inf	inf	inf	0.0	0.0	0.0	0.0	0.0
TSLA	cashflow::realfcf_01_YoY	54.61%	128.29%	230.26%	-14.09%	-176.30%	83.06%	-0.53%	154.01%	-237.92%	-173.21%	137.55%	-1.77%	63.32%	0.0
TSLA	cashflow::realfcf_03_YoY	126.74%	86.41%	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0	0.0
TSLA	cashflow::realfcf_05_YoY	inf	inf	inf	inf	37.23%	inf	inf	inf	inf	0.0	0.0	0.0	0.0	0.0
TSLA	income::net_01_YoY	123.02%	554.76%	-211.23%	-27.09%	-52.56%	189.84%	-13.01%	202.23%	297.28%	-81.32%	55.74%	64.85%	176.87%	0.0
TSLA	income::net_03_YoY	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0	0.0
TSLA	income::net_05_YoY	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0	0.0	0.0	0.0
TSLA	income::operating_01_YoY	109.35%	227.13%	-999.00%	-82.22%	-76.23%	144.55%	-6.88%	283.86%	204.63%	-84.46%	56.78%	71.27%	182.94%	0.0
TSLA	income::operating_03_YoY	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0	0.0
TSLA	income::operating_05_YoY	inf	inf	inf	inf	inf	inf	inf	inf	inf	0.0	0.0	0.0	0.0	0.0
TSLA	margin_income::gross	25.60%	25.28%	21.02%	16.56%	18.83%	18.90%	22.85%	22.82%	27.57%	22.66%	7.28%	30.16%	26.32%	8.52%
TSLA	roiic_cashflow::fcf_3	53.32%	38.01%	69.07%	19.99%	19.50%	-6.07%	-28.05%	-70.26%	-39.51%	inf	-101.63%	0.0	0.0	0.0
TSLA	roiic_cashflow::fcf_5	53.30%	33.25%	29.53%	13.28%	11.33%	-5.86%	-18.63%	-93.60%	-34.58%	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_cashflow::fcf_9	33.47%	28.36%	25.14%	11.84%	13.35%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_cashflow::operating_3	61.20%	48.30%	71.13%	19.22%	19.37%	-0.03%	-10.76%	-37.91%	12.40%	inf	-81.68%	0.0	0.0	0.0
TSLA	roiic_cashflow::operating_5	58.15%	38.51%	33.82%	15.17%	12.80%	1.79%	-0.27%	-56.29%	3.52%	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_cashflow::operating_9	39.19%	34.91%	30.55%	15.18%	15.08%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_cashflow::realfcf_3	50.03%	30.96%	54.06%	13.17%	13.97%	-10.34%	-28.05%	-70.26%	-39.51%	inf	-101.63%	0.0	0.0	0.0
TSLA	roiic_cashflow::realfcf_5	49.00%	26.22%	20.46%	7.74%	6.10%	-9.96%	-18.63%	-93.60%	-34.58%	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_cashflow::realfcf_9	29.24%	22.07%	16.39%	6.46%	8.17%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_income::net_3	66.39%	34.46%	36.76%	-0.01%	-1.29%	-17.81%	-19.35%	-71.61%	-8.61%	inf	-151.97%	0.0	0.0	0.0
TSLA	roiic_income::net_5	58.32%	21.27%	9.15%	-2.96%	-6.90%	-16.22%	-14.69%	-104.21%	-35.72%	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_income::net_9	34.31%	17.93%	5.63%	-3.72%	-6.97%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_income::operating_3	68.19%	35.51%	42.96%	4.55%	2.43%	-13.22%	-16.77%	-46.88%	14.08%	inf	-152.82%	0.0	0.0	0.0
TSLA	roiic_income::operating_5	60.13%	23.83%	14.17%	0.73%	-2.28%	-10.88%	-11.78%	-80.86%	-20.21%	0.0	0.0	0.0	0.0	0.0
TSLA	roiic_income::operating_9	37.18%	20.53%	11.32%	0.47%	-2.33%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_cashflow::fcf_3	142.08%	272.00%	132.10%	33.19%	32.21%	-12.64%	-35.55%	-31.56%	-29.14%	81.88%	-76.30%	0.0	0.0	0.0
TSLA	roiif_cashflow::fcf_5	105.04%	107.38%	65.92%	20.34%	17.13%	-11.72%	-20.00%	-38.47%	-31.24%	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_cashflow::fcf_9	67.37%	76.75%	48.49%	17.61%	19.25%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_cashflow::operating_3	163.08%	345.62%	136.04%	31.90%	31.99%	-0.06%	-13.63%	-17.03%	9.14%	89.72%	-61.32%	0.0	0.0	0.0
TSLA	roiif_cashflow::operating_5	114.60%	124.37%	75.50%	23.25%	19.35%	3.57%	-0.29%	-23.14%	3.18%	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_cashflow::operating_9	78.88%	94.48%	58.92%	22.58%	21.73%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_cashflow::realfcf_3	133.32%	221.55%	103.39%	21.86%	23.08%	-21.55%	-35.55%	-31.56%	-29.14%	81.88%	-76.30%	0.0	0.0	0.0
TSLA	roiif_cashflow::realfcf_5	96.56%	84.68%	45.67%	11.87%	9.22%	-19.93%	-20.00%	-38.47%	-31.24%	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_cashflow::realfcf_9	58.86%	59.72%	31.62%	9.61%	11.78%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_income::net_3	176.89%	246.63%	70.30%	-0.02%	-2.13%	-37.12%	-24.52%	-32.17%	-6.35%	18.35%	-114.09%	0.0	0.0	0.0
TSLA	roiif_income::net_5	114.93%	68.68%	20.44%	-4.54%	-10.44%	-32.45%	-15.77%	-42.83%	-32.27%	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_income::net_9	69.07%	48.52%	10.86%	-5.53%	-10.04%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_income::operating_3	181.69%	254.13%	82.17%	7.55%	4.01%	-27.56%	-21.26%	-21.06%	10.39%	19.55%	-114.74%	0.0	0.0	0.0
TSLA	roiif_income::operating_5	118.50%	76.95%	31.64%	1.11%	-3.45%	-21.77%	-12.64%	-33.23%	-18.25%	0.0	0.0	0.0	0.0	0.0
TSLA	roiif_income::operating_9	74.83%	55.57%	21.84%	0.69%	-3.35%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

StockMarketPrice revenue revenue::cost operating_expense assets cash ppnenet workingCapital workingCapitalWithCash owner_earnings cashflow::netincome cashflow::operating cashflow::fcf cashflow::realfcf income::net income::operating income::gross marketcap enterprise_value ebitda equity debt debtToEquity interest_expense interestRateCurrent owner_earningsToInterest cashflow::operatingToInterest shares sbc capex maintainence_capex depreciation capexToRevenue depreciationToRevenue sbcToRevenue sbcToOperatingCashflow inventory payables receivables inventoryTurnover inventoryToRevenue payablesToRevenue receivablesToRevenue operating_leverage operating_leverage_status evToEbitda evToOperatingIncome evToRevenue pe pfcf pocf ps roa_cashflow::operating roe_cashflow::operating roce_cashflow::operating roic_cashflow::operating roic_cashflow::operating_cash roic_income::operating roic_income::operating_cash roic_cashflow::fcf roic_cashflow::fcf_cash roic_cashflow::realfcf roic_cashflow::realfcf_cash roic_income::net roic_income::net_cash roic_owner_earnings roic_owner_earnings_cash margin_owner_earnings margin_cashflow::operating margin_income::operating margin_cashflow::fcf margin_cashflow::realfcf margin_income::net yield_owner_earnings yield_owner_earnings_enterprise yield_cashflow::operating yield_cashflow::operating_enterprise yield_income::operating yield_income::operating_enterprise yield_cashflow::fcf yield_cashflow::fcf_enterprise yield_cashflow::realfcf yield_cashflow::realfcf_enterprise yield_income::net yield_income::net_enterprise amortization income_tax investedCapital investedCapitalWith2PercentCash priceToRealfcf revenue_01_YoY revenue_03_YoY revenue_05_YoY share_multiplier cashflow::fcf_01_YoY cashflow::fcf_03_YoY cashflow::fcf_05_YoY cashflow::realfcf_01_YoY cashflow::realfcf_03_YoY cashflow::realfcf_05_YoY income::net_01_YoY income::net_03_YoY income::net_05_YoY income::operating_01_YoY income::operating_03_YoY income::operating_05_YoY margin_income::gross roiic_cashflow::fcf_3 roiic_cashflow::fcf_5 roiic_cashflow::fcf_9 roiic_cashflow::operating_3 roiic_cashflow::operating_5 roiic_cashflow::operating_9 roiic_cashflow::realfcf_3 roiic_cashflow::realfcf_5 roiic_cashflow::realfcf_9 roiic_income::net_3 roiic_income::net_5 roiic_income::net_9 roiic_income::operating_3 roiic_income::operating_5 roiic_income::operating_9 roiif_cashflow::fcf_3 roiif_cashflow::fcf_5 roiif_cashflow::fcf_9 roiif_cashflow::operating_3 roiif_cashflow::operating_5 roiif_cashflow::operating_9 roiif_cashflow::realfcf_3 roiif_cashflow::realfcf_5 roiif_cashflow::realfcf_9 roiif_income::net_3 roiif_income::net_5 roiif_income::net_9 roiif_income::operating_3 roiif_income::operating_5 roiif_income::operating_9

Chart Type:

2. CAGR report Showing SUMMARY report for TSLA Current Market Price: 244.14 as of 2023-11-29

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	CAGR_9Y_ENDING_2022	CAGR_5Y_ENDING_2022	CAGR_3Y_ENDING_2022
TSLA	StockMarketPrice	32.14%	42.78%	64.07%
TSLA	revenue	50.85%	47.27%	49.10%
TSLA	revenue::cost	50.21%	44.75%	43.50%
TSLA	operating_expense	33.97%	13.30%	20.26%
TSLA	assets	48.00%	23.50%	33.88%
TSLA	cash	38.88%	37.00%	37.38%
TSLA	ppnenet	46.92%	18.62%	31.33%
TSLA	workingCapital	87.98%	nan%	nan%
TSLA	workingCapitalWithCash	64.26%	-14.61%	-21.65%
TSLA	owner_earnings	51.32%	nan%	126.74%
TSLA	cashflow::netincome	nan%	nan%	nan%
TSLA	cashflow::operating	56.28%	nan%	82.94%
TSLA	cashflow::fcf	56.29%	nan%	89.67%
TSLA	cashflow::realfcf	54.01%	nan%	126.74%
TSLA	netincome	nan%	nan%	nan%
TSLA	operatingincome	nan%	nan%	nan%
TSLA	income::gross	52.91%	56.48%	72.41%
TSLA	marketcap	39.38%	47.16%	70.32%
TSLA	enterprise_value	39.54%	42.80%	63.51%
TSLA	ebitda	nan%	66.76%	70.88%
TSLA	equity	59.55%	60.20%	89.03%
TSLA	debt	inf	-21.22%	-38.65%
TSLA	debtToEquity	inf	-50.73%	-67.45%
TSLA	interest_expense	126.54%	72.08%	50.57%
TSLA	interestRateCurrent	-90.00%	inf	115.44%
TSLA	owner_earningsToInterest	-33.20%	nan%	50.59%
TSLA	cashflow::operatingToInterest	-31.01%	nan%	21.50%
TSLA	shares	43.75%	79.92%	52.24%
TSLA	sbc	inf	27.28%	20.21%
TSLA	capex	56.21%	18.63%	56.35%
TSLA	maintainence_capex	inf	18.63%	56.35%
TSLA	depreciation	inf	18.03%	20.27%
TSLA	capexToRevenue	3.54%	-19.42%	4.86%
TSLA	depreciationToRevenue	inf	-19.85%	-19.32%
TSLA	sbcToRevenue	inf	-13.52%	-19.28%
TSLA	sbcToOperatingCashflow	inf	nan%	-34.30%
TSLA	inventory	49.68%	41.50%	53.47%
TSLA	payables	54.51%	44.88%	59.34%
TSLA	receivables	57.64%	41.77%	30.64%
TSLA	inventoryTurnover	6.85%	17.96%	16.91%
TSLA	inventoryToRevenue	-6.65%	-17.21%	-18.64%
TSLA	payablesToRevenue	-2.45%	-5.59%	-5.01%
TSLA	receivablesToRevenue	8.01%	-12.94%	-20.63%
TSLA	operating_leverage	nan%	-5.40%	nan%
TSLA	operating_leverage_status	inf	0.0	inf
TSLA	evToEbitda	nan%	-14.37%	-4.31%
TSLA	evToOperatingIncome	-81.35%	-95.13%	-99.35%
TSLA	evToRevenue	-7.50%	-3.03%	9.61%
TSLA	pe	-81.11%	-95.02%	-99.33%
TSLA	pfcf	-10.82%	-95.02%	-10.20%
TSLA	pocf	-10.81%	-95.17%	-6.89%
TSLA	ps	-7.61%	-0.08%	14.15%
TSLA	roa_cashflow::operating	-100.00%	-100.00%	0.0
TSLA	roe_cashflow::operating	-100.00%	-100.00%	0.0
TSLA	roce_cashflow::operating	-100.00%	-100.00%	0.0
TSLA	roic_cashflow::operating	5.55%	nan%	57.23%
TSLA	roic_cashflow::operating_cash	5.42%	nan%	56.58%
TSLA	roic_income::operating	nan%	nan%	nan%
TSLA	roic_income::operating_cash	nan%	nan%	nan%
TSLA	roic_cashflow::fcf	5.56%	nan%	63.03%
TSLA	roic_cashflow::fcf_cash	5.43%	nan%	62.35%
TSLA	roic_cashflow::realfcf	4.02%	nan%	94.90%
TSLA	roic_cashflow::realfcf_cash	3.89%	nan%	94.03%
TSLA	roic_income::net	nan%	nan%	nan%
TSLA	roic_income::net_cash	nan%	nan%	nan%
TSLA	roic_owner_earnings	2.20%	nan%	94.90%
TSLA	roic_owner_earnings_cash	2.08%	nan%	94.03%
TSLA	margin_owner_earnings	0.31%	nan%	52.13%
TSLA	margin_cashflow::operating	3.59%	nan%	22.67%
TSLA	margin_income::operating	nan%	nan%	nan%
TSLA	margin_cashflow::fcf	3.60%	nan%	27.21%
TSLA	margin_cashflow::realfcf	2.08%	nan%	52.13%
TSLA	margin_income::net	nan%	nan%	nan%
TSLA	yield_owner_earnings	8.61%	nan%	33.21%
TSLA	yield_owner_earnings_enterprise	0.0	0.0	0.0
TSLA	yield_cashflow::operating	12.16%	nan%	7.44%
TSLA	yield_cashflow::operating_enterprise	11.95%	nan%	11.89%
TSLA	yield_income::operating	nan%	nan%	nan%
TSLA	yield_income::operating_enterprise	nan%	nan%	nan%
TSLA	yield_cashflow::fcf	12.17%	nan%	11.37%
TSLA	yield_cashflow::fcf_enterprise	11.99%	nan%	16.10%
TSLA	yield_cashflow::realfcf	10.55%	nan%	33.21%
TSLA	yield_cashflow::realfcf_enterprise	10.35%	nan%	38.67%
TSLA	yield_income::net	nan%	nan%	nan%
TSLA	yield_income::net_enterprise	nan%	nan%	nan%
TSLA	amortization	inf	18.03%	20.27%
TSLA	income_tax	96.53%	104.05%	117.51%
TSLA	investedCapital	48.06%	23.07%	16.36%
TSLA	investedCapitalWith2PercentCash	48.25%	23.27%	16.84%
TSLA	priceToRealfcf	-9.49%