I updated the unit projection for 2H17 and kept margin projection the same.
I was too optimistic for 3Q17 and slightly optimistic for 4Q17. I underestimated the time it takes to take delivery of parts ordered, assemble them into cars, and deliver to customers.
Having said that, however, the +100% month-over-month exponential growth rate throughout 4Q17 gives me more confidence for my 2018 projections, which is really what matters to the future of Model 3, and hence, the stock price.
The following table presents my Model 3 expectation for the next six quarters. Note that I have my EAD/FSD option uptake projection in a separate section, hence the Model 3 ASP assumption of $40k.
View attachment 233867