Tesla, Inc. — TSLA
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $429.52 | $1.43T | 294.2 | 132.6 | 44.3% | 33.6% | - | 17.9 |
Revenue & Net Income
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $31.5B | $721.0M | $0.25 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $53.8B | $5.5B | $1.87 | 70.7% | 666.2% | 658.1% |
| 2 | 2022-12-31 | $81.5B | $12.6B | $4.02 | 51.4% | 127.8% | 115.0% |
| 3 | 2023-12-31 | $96.8B | $15.0B | $4.73 | 18.8% | 19.2% | 17.6% |
| 4 | 2024-12-31 | $97.7B | $7.1B | $4.73 | 0.9% | -52.5% | 0.0% |
| 5 | TTM 2025-03-31 | $95.7B | $6.4B | $1.75 | -2.0% | -10.1% | -63.0% |
| 6 | Average | 28.0% | 150.1% | 145.5% |
EPS
Forecasts
Y/Y % Change
TSLA Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 70.7% | 51.4% | 18.8% | 0.9% | -3.0% | 14.0% | 25.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | 666.2% | 127.8% | 19.2% | -52.5% | -23.5% | 49.4% | 131.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|
| 2021 | $53.8B | $37.3B | $2.6B | $4.5B | $2.9B |
| 2022 | $81.5B | $56.9B | $3.1B | $3.9B | $3.7B |
| 2023 | $96.8B | $74.4B | $4.0B | $4.8B | $4.7B |
| 2024 | $97.7B | $74.9B | $4.5B | $5.2B | $5.4B |
| TTM | $92.7B | $70.8B | $5.3B | $5.1B | $5.7B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|
| 2022 | 51.35 | 52.42 | 18.59 | -12.64 | 28.72 |
| 2023 | 18.80 | 30.92 | 29.07 | 21.64 | 24.55 |
| 2024 | 0.95 | 0.57 | 14.39 | 7.29 | 15.02 |
| TTM | -5.09 | -5.45 | 17.03 | -0.66 | 6.63 |
No unmapped expenses.
Segment Performance
SEGMENTS v2025-09-09 · 2025-11-10 08:30 UTC — Units: $B. Rows list fiscal years (last 3 + TTM) with revenue and operating income for each segment; the final row shows the TTM revenue mix (operating income columns display “—” where mix is not applicable).
| Year | Automotive Sales Rev | Automotive Sales OI | Sales And Services Rev | Sales And Services OI | Automotive Revenues Rev | Automotive Revenues OI | Services And Other Rev | Services And Other OI | Energy Generation And Storage Rev | Energy Generation And Storage OI | Energy Generation And Storage Sales Rev | Energy Generation And Storage Sales OI | Automotive Regulatory Credits Rev | Automotive Regulatory Credits OI | Automotive Leasing Rev | Automotive Leasing OI | Energy Generation And Storage Leasing Rev | Energy Generation And Storage Leasing OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 134.4B | 0.00B | 78.5B | 0.00B | 71.5B | 0.00B | 12.2B | 0.00B | 3.91B | 0.00B | 3.38B | 0.00B | 3.55B | 0.00B | 4.95B | 0.00B | 0.53B | 0.00B | 312.8B | 0.00B |
| 2023 | 157B | 0.00B | 94.1B | 0.00B | 82.4B | 0.00B | 16.6B | 0.00B | 6.04B | 0.00B | 5.51B | 0.00B | 3.58B | 0.00B | 4.24B | 0.00B | 0.52B | 0.00B | 370.1B | 0.00B |
| 2024 | 145B | 0.00B | 95.3B | 0.00B | 77.1B | 0.00B | 21.1B | 0.00B | 10.1B | 0.00B | 9.56B | 0.00B | 5.53B | 0.00B | 3.65B | 0.00B | 0.52B | 0.00B | 367.8B | 0.00B |
| TTM | 138.5B | 0.00B | 96.3B | 0.00B | 72.8B | 0.00B | 25.4B | 0.00B | 13B | 0.00B | 12.5B | 0.00B | 3.64B | 0.00B | 3.48B | 0.00B | 0.48B | 0.00B | 366.2B | 0.00B |
| % of Total (TTM) | 37.8% | — | 26.3% | — | 19.9% | — | 6.9% | — | 3.6% | — | 3.4% | — | 1.0% | — | 1.0% | — | 0.1% | — | 100% | — |
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $128,567M |
| 1 | Cash | $15,587M |
| 2 | Total Liabilities | $50,495M |
| 3 | Total Debt | $13,134M |
| 4 | Total Equity | $77,314M |
| 5 | Debt to Equity Ratio | 0.17 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $322.16 | 4.4% | Nicks Growth: 15% Nick's Expected Margin: 8% FINVIZ Growth: 19% |
Nicks: 27 Finviz: 38 |
Nick's: 2.196 | 10.8 | 185.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.75 EPS | TTM | $48.04 | -85.1% | $66.23 | -79.4% |
| $1.89 EPS | 2025 | $51.88 | -83.9% | $71.52 | -77.8% |
| $2.89 EPS | 2026 | $79.33 | -75.4% | $109.37 | -66.1% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 40.40% | 31.64% | 39.40% | 30.82% | 2.47% | 1.82% | 44.33% | 33.59% | 89.8% | 73.1% |
| 3 Years | 40.40% | 31.64% | 39.40% | 30.82% | 2.47% | 1.82% | 44.33% | 33.59% | 89.8% | 73.1% |
| 5 Years | 40.40% | 31.64% | 39.40% | 30.82% | 2.47% | 1.82% | 44.33% | 33.59% | 89.8% | 73.1% |
| 10 Years | 40.40% | 31.64% | 39.40% | 30.82% | 2.47% | 1.82% | 44.33% | 33.59% | 89.8% | 73.1% |