Tesla DCF | Source Code | Jupyter Notebook
Created a 10-year DCF model for Tesla using the last 5 years of financial revenue data and projected revenue from $91.99B in 2026 to $133.02B in 2035 based on evaluated assumptions. Modeling operating margin expansion from 3.7% to 9.5% projected FCF growth from $0.37B to $15.98B, and Discounted Cash Flows at a 14.86% WACC. Evaluated Tesla at $58.44B enterprise value, and a base implied value of roughly $16.56 per share, created a 3x3 variable WACC/Terminal Growth sensitivity table with a $12.48-$26.26 per share range.
