Skip to content
StockMarketAgent
Direct answer
Tesla represents a high-conviction bet on AI and energy autonomy, currently navigating a cyclical trough in its core automotive segment while scaling high-margin software and storage solutions. Fair value range: low $304, high $547, with mid-point at $395.
Stock analysis

TSLA fair value $304–$547

By StockMarketAgent.AI team· supervised by
تم التحليل: 2026-04-28التحديث التالي: 2026-07-28Methodology v2.5Review: automatedArchetype: Growth infrastructure
View archive
السعر
$376.14
▲ +20.31 (+5.40%)
القيمة العادلة
$395
$304–$547
التصنيف
احتفاظ
confidence 75/100
إمكانية الصعود
+5.0%
upside to fair value
هامش الأمان
$335.74
MoS level · 15%
القيمة السوقية
1.41T
P/E fwd 148.4
المصدر الإنجليزيAR
يتم عرض المصدر الإنجليزي أثناء الترجمة
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.

§1 الملخص التنفيذي

  • Composite fair value $395 with high case $547.
  • Implied upside of 5.0% to fair value.
  • Moat 8/10 · confidence 75/100 · Growth infrastructure.
  • Trades at a measured discount to fair value with adequate margin of safety.
Fair value
$395
Margin of safety
+4.8%
Confidence
75/100
Moat
8/10

Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.

$376.14Price
Low $304.11
Mid $394.99
High $547.11

Tesla represents a high-conviction bet on AI and energy autonomy, currently navigating a cyclical trough in its core automotive segment while scaling high-margin software and storage solutions.

  • Data Monopoly in Autonomy
    Tesla's fleet of millions of vehicles provides an unmatched real-world data loop for training neural networks, creating a wide software moat in the Robotaxi race.
  • Energy Storage Hyper-Growth
    The Megapack business is scaling rapidly with superior unit economics compared to the automotive segment, acting as a structural stabilizer for cash flow.
  • Fortress Balance Sheet
    With $29B in net cash, Tesla can out-invest competitors in AI infrastructure and production capacity without relying on external capital markets.

§2 السيناريو الهبوطي

The bear caseBear caseThe worst-realistic outcome — what happens if our top three risks materialize together. Used to set the floor of our fair-value range and inform position sizing. centers on the commoditization of EVs, persistent margin pressure in the Chinese market, and regulatory or technical delays in the FSD rollout that could invalidate the 'AI company' multiple.

كيف يمكن أن تفشل هذه الأطروحة

FSD Regulatory Wall

20%· Medium-Low

Federal or international regulators ban unsupervised FSD deployment indefinitely.

FV impact
Destroys 40% of fair value by removing high-margin software optionality.
Trigger
12-24 months

China Market Evisceration

30%· Medium

Local competitors (BYD, Xiaomi) capture 80%+ of domestic market share through superior pricing.

FV impact
Reduces long-term revenue CAGR by 500bps and compresses automotive margins.
Trigger
24-36 months
إشارات الإنذار المبكر للمراقبة
المقياسالحاليحد التشغيل
Automotive Gross Margin (Ex-Credits)16.8%< 14.0%
FSD Take RateEstimated 15%< 10% after V12 wide release

§3 التاريخ المالي

بيان الدخل — آخر ستة فترات

البند94,82797,69096,77381,462
إجمالي الربح17,09417,45017,66020,853
الدخل التشغيلي4,8497,7608,89113,832
صافي الدخل3,7947,130+87.9%14,999+110.4%12,583
EPS (مخفف)1.082.044.313.62

درجات الجودة

OCF / صافي الدخل
3.89x
Extremely high cash conversion, though partly due to non-cash SBC and working capital shifts.
Net Cash/EBITDA
2.49x
Net cash position provides massive optionality for reinvestment or acquisitions.
SBC/Revenue
2.98%
High relative to auto peers but consistent with high-growth tech firms.
المشتركون الأفراد — من §4 فصاعداً11 قسماً إضافياً

اقرأ التحليل الكامل — 11 قسماً إضافياً.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

تقرير كامل لكل سهم مغطى
أرشيف تصنيفات 24 شهراً
إيجازات قائمة المراقبة + تنبيهات تغيير التصنيف
تصدير PDF + DOCX بأي لغة
ابدأ تجربة مجانية
إلغاء في أي وقت.
INCOME STATEMENT FAQ

TSLA income statement questions

  1. Our financial-history view of TSLA (TSLA) covers revenue, gross profit, operating income, and net income across the past five fiscal years, with year-over-year growth and margin context for each line.
FAQ

TSLA — frequently asked questions

  1. Based on our latest analysis, TSLA looks modestly undervalued. The current price is $376 versus a composite fair-value midpoint of $395 (range $304–$547), which implies roughly 5.0% upside to the midpoint.
Related coverage

Names readers of TSLA also follow

Same archetype: growth-infra