aswathdamodaran.blogspot.com · 2020-01-30 · 2317d

An Ode to Luck: Revisiting my Tesla Valuation

The author revisits his Tesla valuation from June 2019 ($190/share) in light of the stock's dramatic rise to $581 by January 2020, updating key assumptions around revenue growth, operating margins, and cost of capital. He acknowledges that his investment timing was driven by luck rather than skill, and uses Monte Carlo simulation to assess whether Tesla's current market price of $650 is justified by fundamental value, concluding it is neither plausible nor probable based on his assumptions. Despite a calculated intrinsic value of $427/share, the author sold his position at $640 to avoid the trading game and realize tax gains, demonstrating the distinction between value investing and momentum trading.

7 metrics· Cited 0× in the knowledge base ·Open source ↗

Metrics in this report

Cost of Capital (WACC)

7.0%percent

target

Tesla weighted average cost of capital in January 2020, driven by lower risk-free rate and reduced default spreads

Default Probability

10%percent

estimate

Tesla estimated default probability as of January 2020, down from 20% in June 2019

Intrinsic Value per Share

427USD

target

Tesla valuation as of January 2020 based on updated DCF model

Reinvestment Efficiency (Long-term)

2revenue dollars per invested capital dollar

target

Tesla capital efficiency assumption for long-term capacity additions

Reinvestment Efficiency (Near-term)

3revenue dollars per invested capital dollar

target

Tesla near-term capital efficiency given existing 640k car production capacity

Target Operating Margin (Pre-tax)

12%percent

target

Tesla mature-state profitability assumption, up from 10% in June 2019

Terminal Year Revenue

125billion dollars

target

Tesla 2030 revenue projection based on 2+ million annual car sales