I'm not a finance guy, but from their 2025 "Elon as Henry Ford" scenario (ignoring Tesla Energy) I get: 178,030,000,000 * 0.132 * 39.9 * 201 / 29,470,000,000 = $6,395 per share. Their "Future value per share" of $1,152 would imply a dilution of about 21% per year for the next 9 years. That makes...