How did you get a 1.1 trillion valuation with a net income of 216 billion on 1.3 trillion dollar revenue (assuming no growth)?
You realize Ford has a Pe of 6 or 7 because they pay out 8% div while Walmart has a much higher PE and they pay very little div. Both companies has no growth.
I've shown pretty much all the workings in the tables I've already posted so it is all very mechanistic really. Below the only extra thing I have done is to put the corresponding mkt caps in the right hand column to help. (Excuse the overly precise decimals
)
The low-end valuations arise if Tesla reaches 2030 and goes zero growth. The two low-end shareprices are just a NPV calc looking forwards 10-years on two different discount rate assumptions in that zero-growth scenario.
The high end valuation is what arises if one sets PE to 40x which implies continued good growth from 2030 on.
All three of these scenarios assume that Tesla arrives at 2030 with all volume targets met, and all segment GM% in a much healthier state than they are today. The point being that these are very much the success case. (That other chap - Gary Black - seems to assume a scenario where Tesla does not reach the 20m cars/yr in 2030, whereas these do assume 20m in 2030).
For perspective a $10 trillion mkt cap would likely be 5% of total global market value at that point. From memory global total mkt cap is approx $100 trn now, so a doubling to $200 trn over 10-years would represent 7% growth. So if Tesla had a $10 trn market cap in 2030 it would be 5% of the 2030 global valuation. By comparison Apple is now 3% of global valuation in round numbers.
I'm sure all of these scenarios are wrong. They quite likely do not include proper low case valuations. Equally there are some higher case valuations. But personally I find that unless numbers are pinned down, then no amount of hand waving can be translated meaningfully to a range of valuations in any useful manner.
Just the difference between a 5% discount rate and a 10% discount rate is enough to halve (or double) the shareprice. One could argue that change in sentiment is what has happened over the last 6-months. There are so many moving pieces in this puzzle.
(One has to assume EPS are valued equally with dividends to do these calcs, but I expect everyone knows the issues with that assumption).