Essential Information Before Using the Calculator

Key insights for Tesla investment analysis and valuation.

The Fallacy of Blindly Trusting the P/E Ratio

Why traditional P/E ratios fail as valuation tools for growth stocks like Tesla and NVIDIA. Understanding forward-pricing vs present earnings analysis.

Read More →

Tesla 2025 CEO Performance Award

A clear breakdown of Tesla's 2025 CEO Performance Award for Elon Musk, including tranche structure, operational milestones, and market-cap–based implied share prices.

Read More →

How to Use the Tesla Valuation Calculator

Learn how to effectively use the Tesla Valuation Calculator to analyze Tesla's stock value.

Read More →

🚗 Auto

Quarter Deliveries
(unit)
Average Selling Price
($/unit)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29
Year Deliveries
(unit)
Average Selling Price
($/unit)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
2025 2025 2025 2025 2025 2025
2026 2025 2025 2025 2025 2025
2027 2025 2025 2025 2025 2025
2028 2025 2025 2025 2025 2025
2029 2025 2025 2025 2025 2025

⚡ Energy

Quarter Deployed
(MWh)
ASP
($/kWh)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29
Year Deployed
(MWh)
ASP
($/kWh)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
2025
2026
2027
2028
2029

🚕 Robotaxi

Quarter Tesla-Owned Deploy.
(cumulative,units)
Non-Tesla Deploy
(cumulative,units)
Annual Revenue
($/units)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29
Year Tesla-Owned
(cum. units)
Non-Tesla
(cum. units)
Annual Revenue
($/unit)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
2025
2026
2027
2028
2029

🤖 Optimus

Quarter Deliveries
(units)
Average Selling Price
($/unit)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29
Year Deliveries
(units)
Avg Price
($/unit)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
2025
2026
2027
2028
2029

🧠 FSD

Quarter Cumulative Subscriptions
(units)
Subscription Price
($)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29
Year Cumulative Subscriptions
(units)
Subscription Price
($)
Margin
(%)
Revenue
($, millions)
Gross Profit
($, millions)
2025
2026
2027
2028
2029

📋 Total Summary

Quarter Total Revenue
($, millions)
Total Gross Profit
($, millions)
OPEX
(%)
Tax Rate
(%)
Net Income
($, millions)
Earnings
per Share
PER
(suggested)
Share Price
(suggested, $)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29
Year Total Revenue
($, millions)
Total Gross Profit
($, millions)
OPEX
(%)
Tax Rate
(%)
Net Income
($, millions)
Earnings
per Share
PER
(suggested)
Share Price
($)
2025
2026
2027
2028
2029

📊 Gross Profit by Business Segment

📈 Suggested Share Price Over Time