Market Cap: 800b
Current P/E: 104
Q1 2022 Revenues: 18,7b 81% increase YoY
Operating income: 3,6b 507% YoY
Operating Marging: From 5.7% to 19.2% YoY
Net income: 3,3b 658% YoY
Net Margin: 17%
Anualized net income(2022): 13.2b 140% YoY
Forward P/E: 55
Expectations by the company: 50% growth in vehicle sales for the next years. Seems doable considering their current growth and the expansion of their TAM.
Assuming current margins and 50% growth for the next 5 years and 25% growth for the following 5 years:
1.3 trillion(Revenue)
Net income: 235b
Assuming 30 P/E ratio that gives us a valuation of 7 trillion.
I used a high P/E Ratio because I assumed that Robotaxis and Bots will become a significant source of income and that vehicle sales growth will still be strong in the next decade.
Leave a Reply