Here is a quick back of the envelope 2019 income statement guess:
Model s+x: 100,000 cars @$100,000 @30% gross margin = $ 3.0 bln
Model 3 : 400,000 cars @ $48,000 @ 25% gross margin =. $ 4.8 bln
Total Gross margin: = $ 7.8 Bln
Less:
SGA. = $ 4.0 bln
R&D. = $ 1.6 bln
Interest. =$ .596 bln
Total expense = 6.196 Bln
Net profit. = $ 1.604 bln
Shares outstanding. = .166 bln
Eps. $ 9.6
P/E of 40 is the most I like to pay for a stock
Stock price forecast. $ 384
Any thoughts ?
You seem to value Tesla Energy at 0.
And the outlook of Roadster and Semi seems also to be valued at 0.
And the stuff we don’t know about yet is also valued at 0.
And a multiple of 40 may also be on the low side.
So I would consider your $384 on the low side.