Someone this morning predicted Adam Jonas will be out with a note with a drop in price target. Sorry if this was already reported, but indeed he did, albeit only the bear case got dropped from $97 to $10. Their base case is maintained at $230, and the bull case maintained at $391.
Price Target $230
Our PT of $230 is comprised of 2 components: The first is a $185/share value of the core Tesla Auto business on a 13% WACC, 10x exit EBITDA and exit EBIT margins of 8.0%. The second component is our valuation of Tesla Mobility at $45/share (what the company has announced as 'Tesla Network') based on a DCF to 2030 and a 13% WACC. Our price target applies zero value for Tesla Energy and zero value for SCTY.
Bull $391
Same core auto business assumptions, but an 11% WACC and 12x exit EBITDA multiple, which supports a $278/share valuation for Tesla Auto. We add our base case assumptions for Tesla Mobility at a 10% WACC, implying $83 per share. Tesla Mobility valued at a DCF to 2030 with a 30% tax rate and terminal growth rate of 3%. We add $16 for Tesla Energy, our low-end case, assuming 15% of Gigafactory output sold to the power sector at a 15% margin. SCTY value of $14/share, equal to the value of shares issued for the acquisition.
Base $230
We believe Tesla should not be valued on near-term metrics or multiples like traditional OEMs. We use a DCF that extends to 2030 and captures the full maturation of the Model S, Model X (and top hat derivatives) as well as the ramp-up of the Model 3.
Bear $10
Our $10 bear case is bounded by 31% 2020 EV/Sales. We believe this EV/Sales ratio is fair given the combination of execution, economic and political risks facing Tesla’s 2020 revenues and a retrenchment in global auto share prices heading out of 1Q19 results. Our bear case also gives no discrete valuation for Tesla’s solar, energy, or autonomy assets.