Tesla in March 2025

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O
1	Name	Date of Valuation	End Revenues (in 2034 -yr 10) in $ millions	Operating Margin in 2034 (in %)	Sales to Invested Capital	Initial Cost of Capital (in %)	Risk of failure	Value of Equity in Common Stock (in millions $)	Value per share	Price per share	% Under or Over Valued	@dropdown	Crowd Judgment
2	Aswath Damodaran	3/14/2025	$521,000	14.30%	3.00	9.37%	0.00%	$508,198	$147.16	$230.00	56.29%			Average	Median
3													Revenues	$521,000	$521,000
4													Operating Margin	14.30%	14.30%
5													Value per share	$147.16	$147.16
6													% Under/Over	56.29%	56.29%
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100