Warning: You are not logged in. Your IP address will be publicly visible if you make any edits. If you
log in or
create an account, your edits will be attributed to your username, along with other benefits.
The edit can be undone.
Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.
Latest revision |
Your text |
Line 2,270: |
Line 2,270: |
| |+Tesla peers | | |+Tesla peers |
| !Peer | | !Peer |
| !Three-year average COGS margin (%) | | !Cost of equity (%) |
| !Three-year average SG&A margin (%) | | !Stage of growth |
| !Three-year average tax margin (%)
| |
| !Three-year average depreciation rate (%)
| |
| !Three-year average fixed capital margin (%)
| |
| !Three-year average change in working capital ($000)
| |
| !Three-year average growth stage
| |
| !Discount rate
| |
| |- | | |- |
| |Rivian Automotive, Inc. | | |Apple Inc. |
| |945%
| |
| |6827%
| |
| |0%
| |
| |358%
| |
| |3262%
| |
| |7,569,000
| |
| |1
| |
| |NA
| |
| |-
| |
| |Tesla, Inc.
| |
| |79%
| |
| |15%
| |
| |11%
| |
| |7%
| |
| |10%
| |
| |3,121,828
| |
| |2
| |
| |14.96%
| |
| |-
| |
| |Apple, Inc
| |
| |62%
| |
| |13%
| |
| |14%
| |
| |4%
| |
| |3%
| |
| | -18,780,000
| |
| |3
| |
| |9.91% | | |9.91% |
| |- | | |Stage 3 |
| |Workhorse Group
| |
| |938%
| |
| | -6077%
| |
| |0%
| |
| |58%
| |
| |411%
| |
| | -2,978
| |
| |4
| |
| |18.75%
| |
| |- | | |- |
| |Cenntro Electric Group Limited | | |Cenntro Electric Group Limited |
| |90% | | | |
| |209% | | | |
| |0%
| |
| |37%
| |
| |0%
| |
| |138,382
| |
| |4
| |
| |10.44%
| |
| |-
| |
| |Liaoning SG Automotive Group Co
| |
| |99%
| |
| |15%
| |
| |18%
| |
| |8%
| |
| |1%
| |
| |154,153
| |
| |4
| |
| |6.39%
| |
| |}
| |
| {| class="wikitable"
| |
| |+Growth stage
| |
| !Growth stage
| |
| !Three-year average COGS margin (%)
| |
| !Three-year average SG&A margin (%)
| |
| !Three-year average tax margin (%)
| |
| !Three-year average depreciation rate (%)
| |
| !Three-year average fixed capital margin (%)
| |
| !Three-year average change in working capital ($000)
| |
| !Discount rate
| |
| |-
| |
| |One
| |
| |945%
| |
| |6827%
| |
| |0%
| |
| |358%
| |
| |3262%
| |
| |7,569,000
| |
| |NA
| |
| |-
| |
| |Two
| |
| |79%
| |
| |15%
| |
| |11%
| |
| |7%
| |
| |10%
| |
| |3,121,828
| |
| |14.96%
| |
| |-
| |
| |Three
| |
| |62%
| |
| |13%
| |
| |14%
| |
| |4%
| |
| |3%
| |
| | -18,780,000
| |
| |9.91%
| |
| |- | | |- |
| |Four | | | |
| |99% | | | |
| |15% | | | |
| |0%
| |
| |37%
| |
| |1%
| |
| |138,382
| |
| |10.44%
| |
| |} | | |} |
|
| |
|