Tesla Inc
BMV:TSLA

Watchlist Manager
Tesla Inc Logo
Tesla Inc
BMV:TSLA
Watchlist
Price: 8 100 MXN 3.25% Market Closed
Market Cap: 1.3T MXN

Relative Value

The Relative Value of one TSLA stock under the Base Case scenario is hidden MXN. Compared to the current market price of 8 100 MXN, Tesla Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TSLA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
9
Median 3Y
8.3
Median 5Y
11.2
Industry
0.9
Forward
14.8
vs History
22
vs Industry
6
Median 3Y
64
Median 5Y
107.4
Industry
18.5
Forward
261.8
vs History
12
vs Industry
5
Median 3Y
59.3
Median 5Y
62.4
Industry
8.7
vs History
15
vs Industry
1
Median 3Y
161.8
Median 5Y
144.8
Industry
16.1
vs History
39
vs Industry
3
Median 3Y
12.9
Median 5Y
16.3
Industry
1.6
vs History
30
vs Industry
8
Median 3Y
8
Median 5Y
10.9
Industry
1.2
Forward
14.4
vs History
12
vs Industry
4
Median 3Y
40
Median 5Y
51.6
Industry
5
vs History
15
vs Industry
4
Median 3Y
53.9
Median 5Y
68.9
Industry
8.5
Forward
105.4
vs History
11
vs Industry
3
Median 3Y
89.3
Median 5Y
115.4
Industry
11.6
Forward
297.2
vs History
14
vs Industry
6
Median 3Y
57.1
Median 5Y
60.5
Industry
8.3
vs History
46
vs Industry
1
Median 3Y
187
Median 5Y
213.4
Industry
10.3
vs History
38
vs Industry
3
Median 3Y
12.5
Median 5Y
15.5
Industry
1.1

Multiples Across Competitors

TSLA Competitors Multiples
Tesla Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Tesla Inc
BMV:TSLA
1.4T MXN 15 272.8 128.9 287.9
JP
Toyota Motor Corp
TSE:7203
44.7T JPY 0.9 9.6 7.8 11.9
CN
BYD Co Ltd
SZSE:002594
911.6B CNY 1.1 23.8 22.9 22.9
DE
Mercedes Benz Group AG
MIL:MBG
75.3B EUR 0.5 4.9 4.5 6.1
US
General Motors Co
NYSE:GM
76.5B USD 0.4 16 6.5 16.7
DE
Daimler AG
XETRA:DAI
67.5B EUR 0.4 3.7 4 5.4
IT
Ferrari NV
MIL:RACE
62B EUR 8.9 38.9 23.8 31.5
DE
Bayerische Motoren Werke AG
XETRA:BMW
56.8B EUR 0.4 8.1 5.5 10.3
DE
Mercedes-Benz Group AG
XETRA:MBG
54.1B EUR 0.4 8.7 6.6 13.7
DE
Volkswagen AG
XETRA:VOW
52.3B EUR 0.2 7.9 2.6 6.8
IN
Maruti Suzuki India Ltd
NSE:MARUTI
5.4T INR 3.4 36.8 27.3 39.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Tesla Inc
BMV:TSLA
Average EV/EBITDA: 21.9
128.9
13%
9.9
JP
Toyota Motor Corp
TSE:7203
7.8
-1%
N/A
CN
BYD Co Ltd
SZSE:002594
22.9
46%
0.5
DE
Mercedes Benz Group AG
MIL:MBG
4.5
4%
1.1
US
General Motors Co
NYSE:GM
6.5
-9%
N/A
DE
Daimler AG
XETRA:DAI
4
N/A N/A
IT
Ferrari NV
MIL:RACE
23.8
8%
3
DE
Bayerische Motoren Werke AG
XETRA:BMW
5.5
4%
1.4
DE
Mercedes-Benz Group AG
XETRA:MBG
6.6
-2%
N/A
DE
V
Volkswagen AG
XETRA:VOW
2.6
-5%
N/A
IN
Maruti Suzuki India Ltd
NSE:MARUTI
27.3
11%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Tesla Inc
BMV:TSLA
Average EV/EBIT: 41.2
287.9
9%
32
JP
Toyota Motor Corp
TSE:7203
11.9
N/A N/A
CN
BYD Co Ltd
SZSE:002594
22.9
13%
1.8
DE
Mercedes Benz Group AG
MIL:MBG
6.1
3%
2
US
General Motors Co
NYSE:GM
16.7
0%
N/A
DE
Daimler AG
XETRA:DAI
5.4
N/A N/A
IT
Ferrari NV
MIL:RACE
31.5
10%
3.2
DE
Bayerische Motoren Werke AG
XETRA:BMW
10.3
1%
10.3
DE
Mercedes-Benz Group AG
XETRA:MBG
13.7
-6%
N/A
DE
V
Volkswagen AG
XETRA:VOW
6.8
-4%
N/A
IN
Maruti Suzuki India Ltd
NSE:MARUTI
39.7
16%
2.5