πŸš€ Tesla Valuation Calculator μ‚¬μš© κ°€μ΄λ“œ

이 λ„κ΅¬λŠ” 2025 Q1 ~ 2029 Q4κΉŒμ§€μ˜ AutoΒ·EnergyΒ·RobotaxiΒ·Optimus 4개 사업뢀 싀적 가정을 μž…λ ₯ν•˜λ©΄ 맀좜·총이읡·EPSΒ·λͺ©ν‘œ μ£Όκ°€λ₯Ό μ‹€μ‹œκ°„μœΌλ‘œ κ³„μ‚°Β·μ‹œκ°ν™”ν•©λ‹ˆλ‹€.
숫자만 μž…λ ₯해도 μ¦‰μ‹œ κ²°κ³Όκ°€ λ°˜μ˜λ˜λ―€λ‘œ μ—‘μ…€ 없이도 μ‹œλ‚˜λ¦¬μ˜€λ₯Ό λΉ λ₯΄κ²Œ 검증할 수 μžˆμŠ΅λ‹ˆλ‹€.
4개 사업뢀 μ™Έ μž‘μˆ˜μ΅μ€ μΆ”ν›„ μ—…λ°μ΄νŠΈ λ•Œ μΆ”κ°€ μ˜ˆμ •μž…λ‹ˆλ‹€.

β‘  μž…λ ₯ 단계

  1. νƒ­ 선택 ― 상단 λ©”λ‰΄μ—μ„œ Auto, Energy, Robotaxi, Optimus 쀑 ν•˜λ‚˜λ₯Ό ν΄λ¦­ν•©λ‹ˆλ‹€.
  2. κ°€μ • μž…λ ₯ ― 각 λΆ„κΈ°(Quarter)에
    β€’ λ¬ΌλŸ‰ (Deliveries/Deploy)
    β€’ ν‰κ· νŒλ§€λ‹¨κ°€ (ASP)
    β€’ 총이읡λ₯  (Margin, %)
    을 숫자만 μž…λ ₯ν•©λ‹ˆλ‹€.
    β€» μ½€λ§ˆΒ·ν†΅ν™”κΈ°ν˜ΈΒ·κ³΅λ°± μž…λ ₯ κΈˆμ§€

β‘‘ κ²°κ³Ό 해석

β‘’ 팁 & μœ μ˜μ‚¬ν•­

πŸ“’ λ©΄μ±… μ‘°ν•­  λ³Έ κ³„μ‚°κΈ°λŠ” ν•™μŠ΅Β·μ—°κ΅¬ λͺ©μ μ˜ μ˜€ν”ˆ-μ†ŒμŠ€ λͺ¨λΈμ΄λ©° κ²°κ³ΌλŠ” 투자 쑰언이 μ•„λ‹™λ‹ˆλ‹€. λͺ¨λ“  투자 κ²°μ •κ³Ό μ±…μž„μ€ 이용자 λ³ΈμΈμ—κ²Œ μžˆμŠ΅λ‹ˆλ‹€.

πŸš€ How to Use the Tesla Valuation Calculator

Enter your assumptions for Q1 2025 β€“ Q4 2029 across Auto, Energy, Robotaxi, and Optimus. The tool instantly calculates and visualises revenue, gross profit, EPS, and suggested share priceβ€”no spreadsheets required.
Other revenue streams will be added in a future update.

β‘  Input

  1. Select a tab β€” choose Auto, Energy, Robotaxi, or Optimus.
  2. Enter assumptions for each quarter:
    β€’ Volume (Deliveries/Deploy)
    β€’ Average Selling Price (ASP)
    β€’ Gross Margin %
    β€» Numbers onlyβ€”no commas, currency symbols, or spaces.

β‘‘ Read the Results

β‘’ Tips & Notes

πŸ“’ Disclaimer  This open-source calculator is for research and educational purposes only and does not constitute investment advice. You are solely responsible for any investment decisions.

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 – – – – –