Tesla Valuation Calculator | Leverage Futures

How to Use the Tesla Valuation Calculator

1) Input Data

Use the tabs to navigate each business unit. Enter plain numbers only (no commas, $, or spaces).

Auto
- Deliveries (units)
- Average Selling Price ($/unit)
- Margin (%)
- → Revenue & Gross Profit auto-calculated
Energy
- Deployed (MWh)
- ASP ($/kWh)
- Margin (%)
- → Revenue & Gross Profit auto-calculated
Robotaxi
- Tesla-Owned Deploy (cumulative units)
- Non-Tesla Deploy (cumulative units)
- Annual Revenue ($/unit)
- Margin (%)
- → Revenue & Gross Profit auto-calculated
Optimus
- Deliveries (units)
- Avg Price ($/unit)
- Margin (%)
- → Revenue & Gross Profit auto-calculated
FSD (Fully Self-Driving)
- FSD Subscriptions (units)
- ASP ($/unit)
- Margin (%)
- → Revenue & Gross Profit auto-calculated

Yearly totals are summed automatically.

2) Results

On the right, the Total Summary table shows consolidated results.

Total Revenue / Gross Profit
OPEX (%) & Tax Rate (%)
Net Income & EPS
P/E Multiple → Suggested Share Price
Charts:
- Gross Profit by Business Segment
- Suggested Share Price Over Time

3) Tips

Refresh browser to reset.
Save scenarios via screenshot or PDF.

4) FAQ

Fixed horizon: Q1 2025–Q4 2029
All amounts in USD
Decimal inputs supported
Data is local only; no server storage

Disclaimer

This tool is for research and educational purposes only. It does not provide investment advice.

Quarter	Deliveries (unit)	Average Selling Price ($/unit)	Margin (%)	Revenue ($)	Gross Profit ($)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29

Year	Deliveries (unit)	Average Selling Price ($/unit)	Margin (%)	Revenue ($)	Gross Profit ($)
2025	2025	2025	2025	2025	2025
2026	2025	2025	2025	2025	2025
2027	2025	2025	2025	2025	2025
2028	2025	2025	2025	2025	2025
2029	2025	2025	2025	2025	2025

Quarter	Deployed (MWh)	ASP ($/kWh)	Margin (%)	Revenue ($)	Gross Profit ($)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29

Year	Deployed (MWh)	ASP ($/kWh)	Margin (%)	Revenue ($)	Gross Profit ($)
2025	–	–	–	–	–
2026	–	–	–	–	–
2027	–	–	–	–	–
2028	–	–	–	–	–
2029	–	–	–	–	–

Quarter	Tesla-Owned Deploy. (cumulative,units)	Non-Tesla Deploy (cumulative,units)	Annual Revenue ($/units)	Margin (%)	Revenue ($)	Gross Profit ($)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29

Year	Tesla-Owned (cum. units)	Non-Tesla (cum. units)	Annual Revenue ($/unit)	Margin (%)	Revenue ($)	Gross Profit ($)
2025	–	–	–	–	–	–
2026	–	–	–	–	–	–
2027	–	–	–	–	–	–
2028	–	–	–	–	–	–
2029	–	–	–	–	–	–

Quarter	Deliveries (units)	Average Selling Price ($/unit)	Margin (%)	Revenue ($)	Gross Profit ($)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29

Year	Deliveries (units)	Avg Price ($/unit)	Margin (%)	Revenue ($)	Gross Profit ($)
2025	–	–	–	–	–
2026	–	–	–	–	–
2027	–	–	–	–	–
2028	–	–	–	–	–
2029	–	–	–	–	–

Quarter	Cumulative Subscriptions (units)	Subscription Price ($)	Margin (%)	Revenue ($)	Gross Profit ($)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29

Year	Cumulative Subscriptions (units)	Subscription Price ($)	Margin (%)	Revenue ($)	Gross Profit ($)
2025	–	–	–	–	–
2026	–	–	–	–	–
2027	–	–	–	–	–
2028	–	–	–	–	–
2029	–	–	–	–	–

📋 Total Summary

Quarter	Total Revenue ($)	Total Gross Profit ($)	OPEX (%)	Tax Rate (%)	Net Income ($)	Earnings per Share	PER (suggested)	Share Price (suggested, $)
Q1-25
Q2-25
Q3-25
Q4-25
Q1-26
Q2-26
Q3-26
Q4-26
Q1-27
Q2-27
Q3-27
Q4-27
Q1-28
Q2-28
Q3-28
Q4-28
Q1-29
Q2-29
Q3-29
Q4-29

Year	Total Revenue ($)	Total Gross Profit ($)	OPEX (%)	Tax Rate (%)	Net Income ($)	Earnings per Share	PER (suggested)	Share Price ($)
2025
2026
2027
2028
2029

📊 Gross Profit by Business Segment

📈 Suggested Share Price Over Time