I’ve built a TSLA model for anyone who’s interested. The model is built in a similar fashion to how Wall Street analysts have built their models for the company, with just a few exceptions (see notes for additional details).

This is a fully interactive model; change the inputs and it will spit out new EPS, EBITDA, and FCF estimates, which will then affect the stock price targets within the valuation tab.