Company DCF analysis file
Tesla DCF Analysis
Tesla’s DCF needs an explicit earnings and funding case for the operations being valued. Vehicle, energy and service revenue carry different costs, while share compensation, investment and working-capital movements separate reported earnings from cash. The annual bridge below gives those cases a common financial basis without assigning an unsupported value to future businesses.
Read the complete product, research and corporate cost base
Years ended December 31, 2024 and 2025; consolidated company. Amounts use the monetary scale stated in each table caption. Source: annual financial statements. Reported lines retain the issuer’s scope; derived ratios use the displayed denominators.
| Measure | FY2024 | FY2025 |
|---|---|---|
| Revenue | 97,690 | 94,827 |
| Cost of revenue | 80,240 | 77,733 |
| Gross profit | 17,450 | 17,094 |
| R&D | 4,540 | 6,411 |
| Sales / general / administrative | 5,150 | 5,834 |
| Restructuring / other | 684 | 494 |
| Operating income | 7,076 | 4,355 |
| Consolidated net income | 7,153 | 3,855 |
| Common-stockholder net income | 7,091 | 3,794 |
| Gross margin: derived | 17.9% | 18.0% |
| Operating margin: derived | 7.2% | 4.6% |
Revenue alone does not identify the earnings available to fund new investment. Retain research and commercial support consistent with the product plan, and distinguish current operating performance from interest, other nonoperating items and tax. Common-stockholder net income is lower than the consolidated cash-reconciliation starting point because other ownership claims intervene.
A forward case needs explicit volume, realized revenue and cost assumptions for each activity. Regulatory-credit revenue has its own policy and eligibility exposure; it should not silently inherit the same persistence as vehicle sales. Future optional businesses require a separate operating and investment explanation before they enter the forecast.
Separate revenue categories before assigning a group margin
The annual revenue and cost statement supports these derived gross contributions. The automotive category below excludes services; the reportable automotive segment uses a broader population.
| Category | Revenue | Cost | Gross contribution |
|---|---|---|---|
| Automotive including credits / leasing | 69,526 | 57,165 | 12,361 |
| Energy generation / storage | 12,771 | 8,969 | 3,802 |
| Services / other | 12,530 | 11,599 | 931 |
| Consolidated | 94,827 | 77,733 | 17,094 |
Automotive revenue includes $1,993 million of regulatory credits and $1,712 million of leasing revenue alongside vehicle sales. These populations have different delivery and cash characteristics. Category gross contribution does not allocate research, corporate expense, tax or reinvestment, so it is not segment free cash flow.
Trace earnings into cash and reinvestment
Reconciliation source: annual earnings and cash-flow statements. Subtotals below are checkpoints, not extra amounts to add. Grouped adjustments are calculated from the disclosed cash-flow lines.
| Step | FY2025 |
|---|---|
| Operating income | 4,355 |
| Interest income | 1,680 |
| Interest expense | -338 |
| Other expense | -419 |
| Income tax | -1,423 |
| Consolidated net income: subtotal | 3,855 |
| Depreciation / amortization / impairment | 6,148 |
| Share-based compensation | 2,825 |
| Other reconciliation adjustments | 1,277 |
| Operating asset / liability changes | 642 |
| Operating cash: subtotal | 14,747 |
| Capital expenditures | -8,527 |
| Cash after capex: derived | 6,220 |
Other reconciliation combines inventory write-downs, unrealized currency effects, deferred tax, non-cash interest and other items, and digital-asset losses. The operating-balance group includes receivables, inventories, operating lease vehicles, prepayments, payables and deferred revenue. Adding back a write-down does not make the underlying inventory or cash investment recoverable.
Share compensation requires a dilution or replacement-cost policy even though it is added back to the accounting cash reconciliation. The $6,220 million post-capex residual precedes other investing and financing uses. A valuation must retain the actual claims and investment convention rather than equating this checkpoint with cash distributable to common shares.
Stress investment funding independently from operating earnings
Illustration: increase annual capex by 10%, with operating cash unchanged. This isolates the cash required by a more expensive investment program; it assumes no additional capacity, sales or later depreciation benefit.
| Measure | Historical basis | Illustrative case |
|---|---|---|
| Operating cash | 14,747 | 14,747 |
| Capital expenditures | 8,527 | 9,379.7 |
| Cash after capex | 6,220 | 5,367.3 |
The funding reduction is $852.7 million. A complete forecast must specify what the additional spending builds, when it enters service and how the resulting capacity affects operating cost and revenue. The spending increment alone establishes no enterprise or per-share value.
Keep interim reporting separate from the annual basis
Q3 2026 covers 2026-07-01 through 2026-09-30 and was released 2026-10-21. Revenue was $28,046 million in this quarter. Source: official Q3 2026 results.
In the separate Q3 comparison, 2026 operating income was $718 million versus $1,624 million, while operating cash was $6,263 million versus $6,238 million. Capex rose to $4,732 million from $2,248 million, reducing the reported cash-after-capex measure to $1,531 million from $3,990 million. These quarterly figures illustrate why cash timing, expense and investment require separate schedules; they do not replace the annual base.
Turn the financial basis into a DCF case
| Decision | Treatment |
|---|---|
| Revenue | Model vehicles, credits, leasing, energy and services with their own recognized-revenue assumptions. |
| Margin | Retain category costs, research and commercial support needed by the operating case. |
| Cash conversion | Forecast inventory, collections, supplier funding and deferred receipts rather than extrapolating earnings. |
| Investment | Connect cash spend to commissioning and capacity; distinguish existing operations from separately assumed future activities. |
| Equity bridge | Match operating tax and financing conventions, then reconcile dated cash, debt, other ownership claims and dilution. |
A conventional enterprise case begins with operating earnings after an explicit operating tax assumption, adjusts appropriate non-cash costs and deducts reinvestment and operating funding. Starting from reported CFO requires tax and financing reconciliation. Terminal cash must fund the maintenance, product development and customer support needed by the assumed business mix.
The Tesla company analysis explains the wider operating context. Use the company forecast tool and DCF calculator with explicit assumptions. Use the historical financials to define an explicit operating and reinvestment case, then supply valuation-date capital costs, claims and diluted shares. Check that each cash claim is counted once before deriving a per-share value.
Company analysis