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.
Metrics in this report
7.0%percent
target
Tesla weighted average cost of capital in January 2020, driven by lower risk-free rate and reduced default spreads
10%percent
estimate
Tesla estimated default probability as of January 2020, down from 20% in June 2019
427USD
target
Tesla valuation as of January 2020 based on updated DCF model
2revenue dollars per invested capital dollar
target
Tesla capital efficiency assumption for long-term capacity additions
3revenue dollars per invested capital dollar
target
Tesla near-term capital efficiency given existing 640k car production capacity
12%percent
target
Tesla mature-state profitability assumption, up from 10% in June 2019
125billion dollars
target
Tesla 2030 revenue projection based on 2+ million annual car sales