Tesla, Inc. (TSLA)
| Fundamental Factors | Latest | 2025 | 2024 | 2023 |
|---|---|---|---|---|
| Market Capitalization | $1.3T | -2.9% | 0.9% | 18.8% |
| Revenue | $103.6B* | -2.9% | 0.9% | 18.8% |
| Earnings Before Interest, Taxes, Depreciation & Amortization (EBITDA) | $10.4B* | -20.0% | -0.6% | -16.2% |
| Net Income | $3.8B* | -46.8% | -52.5% | 19.2% |
| Earnings Per Share (EPS)ⓘ | $1.18* | -47.1% | -52.8% | 17.7% |
| Total Assetsⓘ | $148.5B | 12.9% | 14.5% | 29.5% |
| Book Value | $86.9B | 12.7% | 16.4% | 40.1% |
| Free Cash Flow (FCF)ⓘ | $5.8B* | 73.7% | -17.8% | -42.3% |
| Cash | $15.2B | 2.3% | -1.6% | 0.9% |
| FCF Yieldⓘ | 0.4% | 0.4% | 0.3% | 0.6% |
| FCF / Total Assets | 3.9% | 4.5% | 2.9% | 4.1% |
| FCF / Total Liabilities | 9.4% | 11.3% | 7.4% | 10.1% |
| Earnings Yieldⓘ | 0.3% | 0.3% | 0.6% | 1.9% |
| Operating Marginⓘ | 4.2% | 4.6% | 7.2% | 9.2% |
| Return on Equity (ROE)ⓘ | 4.4% | 4.6% | 9.8% | 23.9% |
| Return on Invested Capital (ROIC)ⓘ | 3.0% | 3.0% | 5.8% | 11.0% |
| Estimated Weighted Average Cost of Capital (WACC)ⓘ | 10.4% | |||
| Buyback Yieldⓘ | — | — | — | — |
| Dividend Yield | 0.0% | — | — | — |
| Price vs 200-Day Moving Average (200-DMA)ⓘ | -19.3% | |||
| Relative Strength Index (RSI)ⓘ | 41.9 | |||
* Trailing twelve months (sum of last four reported quarters)
Price is currently trading with P/FCF in the upper portion of its historical range at approximately 290x, and EV/EBITDA also in the upper portion of its historical range, placing Tesla broadly in the upper half of its valuation ranges despite a sharply deteriorating fundamental picture. This, when factored in with the other highlighted financial measures, is indicative of a cautionary signal at this time for Tesla, Inc. The P/FCF multiple near 290x and EV/EBITDA near the upper end of its historical range reflect a market pricing in a recovery that the current income statement is not yet delivering. The 12.7% balance sheet growth rate over the past year (rising book value, following a significant rise the prior year) is stabilising the capital base in absolute terms, with the latest quarter continuing in that same upward direction, though this equity growth is being driven by paid-in capital accumulation rather than earnings power, given that net income has declined 46.8% on an annual basis. ROIC has compressed to 3.0%, and versus an estimated WACC of 10.35%, that spread signals a confirmation of the value erosion occurring for this stock, with Tesla now generating returns well below its cost of capital. Operating margin has contracted steadily from 9.2% to 7.2% to 4.6% and now to 4.2% on a TTM basis over the past three fiscal years, a direction that is directly at odds with the premium multiple the stock continues to carry. The primary and supplemental factors identified all tie in to support a cautionary scenario for this company's valuation, and we expect price to descend into the forward range estimate displayed above.
Tesla's Automotive segment, which encompasses vehicle sales, software upgrades, regulatory credit sales, insurance, and service revenue, remains the dominant revenue engine of the business, contributing approximately 80% of TTM revenue of $103.6 billion, though gross margin pressure has become the defining challenge of the past two fiscal years. Total company gross margin reached 16.8% in the June 2026 quarter, up from approximately 17.2% in the year-prior period, a marginal deterioration that reflects ongoing pricing competition across the Model 3 and Model Y lines, which continue to face direct pressure from BYD, Li Auto, and Nio in China, as well as from legacy manufacturers accelerating their battery electric vehicle rollouts in Europe and North America. The Model 3 and Model Y together account for the vast majority of vehicle deliveries, and the pricing cuts executed across 2023 and 2024 to defend volume have not been fully reversed, compressing vehicle-level contribution margins. Regulatory credit sales, which carry near-100% gross margin, contributed meaningfully to reported automotive gross margin in FY2025 and Q2 2026, and stripping these out would present the underlying manufacturing margin in a less favourable light. The Energy Generation and Storage segment, which includes Megapack utility-scale battery storage and Powerwall residential systems, is growing faster than the automotive division and carried a materially higher gross margin in recent quarters, though it remains approximately 15-20% of total revenue and is not yet large enough to offset automotive compression at the company level. Research and Development (R&D) expense rose to $2.37 billion in Q2 2026, with management explicitly noting during the August 5, 2026 earnings webcast that the company is in a significant investment cycle driven by pre-production ramp costs for the Tesla Semi, Cybercab, and Optimus, and that operating expenses driven by R&D are expected to continue growing in 2026 and beyond. Capital expenditure in Q2 2026 reached $5.79 billion, a 142% increase from the $2.39 billion spent in Q2 2025, and produced a free cash flow deficit of $1.1 billion for the quarter, against $146 million of positive free cash flow in the year-prior period. The Cybercab, a purpose-built autonomous vehicle designed for robotaxi operations without steering wheel or pedals, is the primary near-term commercial catalyst management is pointing to, though no volume delivery guidance or pricing has been disclosed. Optimus, the humanoid robotics programme, remains in initial production line installation as of the August 2026 call, with the first units targeted at internal training data collection rather than customer deployment. The Terafab AI chip development facility in Austin, which management has begun equipping, is an incremental capital commitment with a multi-year payback horizon and no near-term revenue contribution. The $30 billion debt facility capacity that management is pursuing to fund this investment cycle, if drawn upon, would alter the current net cash position of $5.9 billion and change the leverage profile materially. The concentration of near-term earnings risk in the automotive segment, where margin recovery depends on volume growth that has been absent over the past year with revenue declining 2.9% in FY2025, combined with the regulatory overhang on Full Self-Driving (FSD) discussed below, presents a direct constraint on the margin recovery narrative the current valuation is pricing in.14
Media reports as of late July and early August 2026 indicate that Tesla executives are internally evaluating a potential divestiture of the company's China operations, including its Shanghai Gigafactory and associated manufacturing assets, estimated at between $15 billion and $25 billion depending on the scope of intellectual property included, as a precondition to a potential merger with SpaceX. Neither a formal divestiture announcement nor a Tesla-SpaceX merger proposal has been made as of the report date of August 10, 2026. A China divestiture of this scale would be materially price-distorting: the Shanghai Gigafactory accounts for a substantial share of Tesla's global production capacity, and a sale to a Chinese automotive consortium, whether state-backed or private, would raise questions about technology transfer, ongoing revenue from China, and the company's long-term competitive position in the world's largest electric vehicle market. A Tesla-SpaceX merger, if pursued, would require approval from both US and Chinese regulators given SpaceX's status as a US government defence contractor, and would represent one of the largest corporate combinations in history by market capitalisation. The lack of any formal announcement means these remain speculative reports, and the financial impact on earnings, book value, and diluted Earnings Per Share (EPS) cannot be quantified at this stage. This situation warrants close monitoring, as a formal announcement would be a material event for the stock's valuation framework.8
Tesla faces five active regulatory and legal matters as of the report date, the most operationally significant of which is the National Highway Traffic Safety Administration (NHTSA) investigation into potential traffic-law violations by the company's Full Self-Driving (FSD) software, covering nearly three million vehicles. The NHTSA investigation, which examines incidents of red-light violations and illegal manoeuvres attributed to FSD, received a five-week data submission extension in January 2026, with a revised deadline of February 23, 2026; the investigation remains active as of today, with potential penalties for non-compliance capped at approximately $139.4 million. The direct risk to Tesla's FSD-related revenue, which includes one-time FSD package sales and the Full Self-Driving subscription at $99 per month, is that an adverse NHTSA finding could trigger a recall or operational restriction that impairs attach rates and delays the Cybercab commercial timeline. The Equal Employment Opportunity Commission (EEOC) case, opened in 2023 and covering allegations of systematic racial harassment and retaliation against Black workers, entered mediation with a June 2026 deadline; financial exposure has not been quantified, and the mediation outcome remains pending as of today. Right-to-repair antitrust litigation, filed across multiple US jurisdictions with an April 2026 status report, carries potential treble damages estimated between $100 million and $500 million; this matter is ongoing. In European jurisdictions, Austrian courts ruled in April 2026 that Tesla's Sentry Mode surveillance feature violates European Union General Data Protection Regulation (GDPR) privacy law, and further GDPR proceedings are ongoing across German and Austrian courts, with maximum potential exposure reaching 4% of global annual revenue. South Korean regulators imposed a $2.2 million fine for failure to disclose EV range degradation in cold weather conditions, a matter now resolved. Taken together, the NHTSA FSD investigation and the European GDPR proceedings pose the most direct near-term risk to the Automotive segment's software revenue line and its ability to expand autonomous driving functionality into new markets.149
Elon Musk executed a significant equity transaction on June 16, 2026, converting 303,960,630 options at a strike price of $23.34 per share and simultaneously selling 17,531,857 shares at approximately $404.66 per share to cover associated tax obligations, representing a notional tax-related sale of approximately $7.1 billion. This transaction was a structured tax-payment sale tied to an options exercise rather than a discretionary market sell, a distinction that limits its direct read-through as a bearish signal on valuation. However, the scale of the exercise, occurring at a share price well above the current level of $329.58, means Musk was monetising equity at prices the stock has since declined from materially. Separately, Chief Financial Officer Vaibhav Taneja sold 2,605 shares on June 5, 2026 at approximately $403 per share in an automatic tax-withholding transaction tied to restricted stock unit vesting, with a notional value of approximately $1.05 million. Both transactions were mechanistic in nature, but the CFO's sale price of $403 per share relative to the current price of $329.58 underscores the stock's 18% pullback from those levels over the intervening two months, a direction broadly consistent with the cautionary signal.10
Consensus diluted Earnings Per Share (EPS) estimates for Tesla's fiscal year 2026 have declined from approximately $1.89 per share to $1.37 per share in recent weeks, reflecting the deterioration in operating margin and the capital expenditure escalation disclosed in the Q2 2026 earnings webcast on August 5, 2026. The TTM diluted EPS of $1.08 implies a forward P/E on the current price of $329.58 that embeds a multiple expansion assumption well above the company's current earnings trajectory, which is inconsistent with the ROIC compression and revenue stagnation evident in the annual financials. Wall Street consensus as of today sits at approximately 10 buy ratings, 15 hold ratings, and 3 sell ratings according to TipRanks, a distribution that is skewed cautiously relative to Tesla's historical analyst posture, though the underlying EPS revision direction is more informative than the headline rating breakdown. Forward estimate revisions following the Q2 2026 quarter are being monitored.11
Tesla did not execute any share repurchases in FY2025 or in the two most recently reported quarters, with the cash flow statements showing zero common stock repurchased across all periods, meaning the buyback yield contribution to total capital return is nil. The diluted share count has moved from approximately 3,483 million in FY2023 to 3,528 million in FY2025, a modest creep upward driven by stock-based compensation issuance, which totalled $2.83 billion in FY2025 and ran at $1.03 billion and $1.15 billion in Q1 and Q2 2026 respectively, representing a material ongoing dilutive force that management has not offset through buybacks. Total capital return yield is effectively zero, as the company pays no common dividend and conducts no repurchases; a $70 million subsidiary dividend payment appeared in Q2 2026 cash flows but is not attributable to common shareholders. Free cash flow of $5.8 billion on a TTM basis covers capital expenditure comfortably on an operating cash flow basis, but the Q2 2026 quarter itself generated negative free cash flow of $1.1 billion after $5.79 billion in capital expenditure, and management has guided that capex will remain elevated given the concurrent ramp of the Tesla Semi, Cybercab production tooling, Optimus manufacturing lines, and the Terafab chip development facility in Austin. Annual capex was $11.34 billion in FY2024, representing 11.6% of revenue, and stepped down to $8.53 billion or 9.0% of revenue in FY2025, but the Q2 2026 quarterly run rate of $5.79 billion annualises to approximately $23 billion, a level that would far exceed TTM free cash flow of $5.8 billion and would require the $30 billion debt facility management is currently securing to be drawn upon. Tesla does not carry a publicly disclosed investment-grade credit rating from Moody's or S&P in its most recent filings, and accordingly that comparison is omitted here.14
The Discounted Cash Flow (DCF) Sensitivity Sampler below provides a range of potential implied share prices using a standard DCF model. Free cash flow compounds at your chosen FCF growth rate for years 1-5, then a terminal value is applied in year 6 using the perpetuity growth rates shown in the columns. The base case uses a WACC of 10.4% and a market-implied terminal growth rate of at least 8.0% or more given the company's fundamental profile and current stock price. Use the slider to set your view on FCF growth, then use the grid to test different long-run assumptions. Green cells indicate scenarios where the implied price exceeds the current trading price of $329.58; red cells indicate the opposite. This analysis is presented here for informational purposes and does not drive the signal or recommendation.
| WACC \ Terminal growth (g) | 2% | 4% | 6% | 8% ◂ |
|---|---|---|---|---|
| 9.3% | $19 | $24 | $35 | $80 |
| 9.8% | $17 | $22 | $31 | $59 |
| 10.3% ◂ | $16 | $20 | $27 | $46 |
| 10.8% | $15 | $19 | $24 | $38 |
| 11.3% | $15 | $17 | $22 | $33 |
Note: the market-implied terminal growth rate for this stock is at least 8% or more, which is beyond what we display here. A terminal growth rate above 4-5% is generally considered aggressive in DCF calculations, and basically implies the company will grow faster than the broader economy indefinitely. When the implied rate hits 8% or more it typically means the current price reflects expectations of significant future earnings power (new business lines, margin expansion, market share gains) that are not yet present, or realistic, relative to today's free cash flow.
Sources
- [1]Tesla, Inc. Form 10-K, fiscal year ended December 31, 2025, filed January 29, 2026.
- [2]Tesla, Inc. Form 10-K, fiscal year ended December 31, 2024, filed January 30, 2025.
- [3]Tesla, Inc. Form 10-K, fiscal year ended December 31, 2023, filed January 29, 2024.
- [4]Tesla, Inc. Form 10-Q, quarter ended June 30, 2026, filed July 23, 2026.
- [5]Tesla, Inc. Form 10-Q, quarter ended March 31, 2026, filed April 23, 2026.
- [6]Tesla, Inc. Form 10-Q, quarter ended December 31, 2025, filed January 29, 2026.
- [7]Damodaran, A. (2026). Equity Risk Premiums (ERP): Determinants, Estimation and Implications. NYU Stern.
- [8]Reuters / Bloomberg, July–August 2026. Reports on potential Tesla-SpaceX merger and China divestiture considerations.
- [9]National Highway Traffic Safety Administration (NHTSA); EEOC case filings; Right-to-repair litigation status reports; Austrian/German GDPR court rulings; South Korean regulatory fine announcement. Various dates January–April 2026.
- [10]SEC Form 4 filings: Elon Musk (filed June 17, 2026); Vaibhav Taneja (filed June 5, 2026). U.S. Securities and Exchange Commission EDGAR.
- [11]TipRanks and Simply Wall St analyst consensus and EPS revision data, retrieved August 2026.
This report is produced by Noviera for informational and educational purposes only. It does not constitute financial advice, a solicitation, or a recommendation to buy or sell any security. Analysis may be generated with the assistance of Artificial Intelligence ("AI") to assist with certain research drafting and internal processes, and while outputs are subject to human review, they may still contain errors or omissions. Where financial data was unavailable from primary sources, publicly available web sources were used and are clearly indicated. Past performance does not guarantee future results. Readers must conduct their own due diligence before making any investment decisions.
Important Disclaimer
This output file is produced by Noviera for educational and informational purposes only. It is, and must be construed solely as, a statement of opinion offered for educational purposes and not a statement of fact. It is not investment, financial, legal, tax, or other advice, and is not a recommendation to buy, sell, or hold any security or to pursue any strategy. Noviera does not act as a fiduciary, investment adviser, or broker, and is not a registered investment adviser or broker-dealer in any jurisdiction.
Certain content, including valuation ranges, scenario projections, and forward-looking figures, are estimates based on assumptions and are inherently uncertain. Actual results may differ materially. Past and projected performance are not indicative of future results. Analysis may be generated with the assistance of artificial intelligence to assist with certain research drafting and internal processes. The information on which this output is based is obtained from third-party data providers Noviera believes to be reliable; Noviera does not independently audit or verify all such information and this output is furnished "as is," without representation or warranty of any kind.
This output (a) should be weighed, if at all, solely as one input among many; (b) does not take into account your personal objectives, financial situation, or needs; and (c) is not a substitute for your own due diligence and independent evaluation. You are solely responsible for your own decisions and should consult a qualified, licensed professional before acting. To the fullest extent permitted by law, Noviera disclaims all liability for any loss or damage arising from use of or reliance on this output. Use of this output is subject to Noviera's full Terms of Service.
This is a sample output. The full platform covers global equities across all major exchanges with live data, updated weekly.
Open Noviera →