Tesla Inc.

TSLA ·Consumer Cyclical, Auto Manufacturers, United States

Reverse DCF — Implied Growth Rate

See what’s priced in by the market. Typically not a useful model for financial companies (banks, insurers, etc).

FCF per share ($) Market Price ($) Projection Years Discount Rate (%)

Implied CAGR —

Formula: Implied CAGR solves: Average( Per-Share Figure × (1 + CAGR)ⁿ, for n = 1…Years ) ÷ Discount Rate = Market Price

Never ask a barber if you need a haircut.