Stock Analysis on Net

Tesla Inc. (NASDAQ:TSLA)

Enterprise Value to EBITDA (EV/EBITDA) 

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Tesla Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Net income attributable to common stockholders 3,794 7,091 14,997 12,556 5,519
Add: Net income attributable to noncontrolling interest 61 62 (23) 31 125
Add: Income tax expense 1,423 1,837 (5,001) 1,132 699
Earnings before tax (EBT) 5,278 8,990 9,973 13,719 6,343
Add: Interest expense 338 350 156 191 371
Earnings before interest and tax (EBIT) 5,616 9,340 10,129 13,910 6,714
Add: Depreciation, amortization and impairment 6,148 5,368 4,667 3,747 2,911
Earnings before interest, tax, depreciation and amortization (EBITDA) 11,764 14,708 14,796 17,657 9,625

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).


The financial performance indicators demonstrate a period of substantial growth followed by a stabilization and subsequent decline. Earnings before interest, tax, depreciation and amortization (EBITDA) experienced significant increases between 2021 and 2022, but growth moderated in subsequent periods. A closer examination of the progression of these metrics reveals key insights into the company’s profitability and operational efficiency.

EBITDA Trend
EBITDA increased notably from US$9,625 million in 2021 to US$17,657 million in 2022, representing a growth of approximately 83.6%. This growth rate slowed considerably in 2023, with EBITDA reaching US$14,796 million, a rise of 16.6% from the prior year. EBITDA remained relatively stable in 2024 at US$14,708 million, before decreasing to US$11,764 million in 2025. This represents a decline of approximately 20.1% from 2024.
Relationship between Net Income and EBITDA
While both net income attributable to common stockholders and EBITDA increased substantially from 2021 to 2022, the subsequent patterns diverged. Net income continued to grow in 2023, reaching US$14,997 million, but then experienced a significant decrease in 2024 and 2025, falling to US$7,091 million and US$3,794 million respectively. This suggests that factors beyond operational profitability, such as interest expenses, taxes, or non-operating items, are increasingly impacting the bottom line. The ratio of EBITDA to net income decreased over the period, indicating a diminishing operational contribution to overall profitability.
EBIT and EBT Correlation
Earnings before interest and tax (EBIT) and earnings before tax (EBT) followed a similar trajectory, with both metrics increasing from 2021 to 2022 and then exhibiting a downward trend. The difference between EBIT and EBT remained relatively consistent across the observed period, indicating that interest expenses did not significantly fluctuate. The decline in both EBIT and EBT from 2023 to 2025 suggests a weakening of core operational performance before considering the impact of financing costs.

In summary, the company experienced a period of rapid EBITDA growth, followed by a plateau and then a decline. The decreasing trend in EBITDA, coupled with a more pronounced decrease in net income, suggests increasing pressure on profitability from factors beyond core operational performance. Further investigation into the drivers of these changes is warranted.


Enterprise Value to EBITDA Ratio, Current

Tesla Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 1,580,071
Earnings before interest, tax, depreciation and amortization (EBITDA) 11,764
Valuation Ratio
EV/EBITDA 134.31
Benchmarks
EV/EBITDA, Competitors1
Ford Motor Co. 11.03
General Motors Co. 9.80
EV/EBITDA, Sector
Automobiles & Components 37.12
EV/EBITDA, Industry
Consumer Discretionary 22.62

Based on: 10-K (reporting date: 2025-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Tesla Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2025 Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 1,528,100 1,259,861 584,941 529,785 927,706
Earnings before interest, tax, depreciation and amortization (EBITDA)2 11,764 14,708 14,796 17,657 9,625
Valuation Ratio
EV/EBITDA3 129.90 85.66 39.53 30.00 96.39
Benchmarks
EV/EBITDA, Competitors4
Ford Motor Co. 9.86 12.34 25.07 5.97
General Motors Co. 9.91 7.12 6.17 5.96 6.40
EV/EBITDA, Sector
Automobiles & Components 30.01 17.43 17.29 20.13
EV/EBITDA, Industry
Consumer Discretionary 20.91 18.33 20.01 21.51

Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).

1 See details »

2 See details »

3 2025 Calculation
EV/EBITDA = EV ÷ EBITDA
= 1,528,100 ÷ 11,764 = 129.90

4 Click competitor name to see calculations.


The Enterprise Value to EBITDA ratio exhibits significant fluctuation over the observed period. Initially, a substantial decrease is noted, followed by increases in subsequent years.

Enterprise Value to EBITDA Trend
In 2021, the ratio stood at 96.39. A marked decline occurred in 2022, with the ratio falling to 30.00. This represents a considerable contraction. The ratio then increased to 39.53 in 2023. Further increases were observed in 2024 and 2025, reaching 85.66 and 129.90 respectively. This indicates a growing multiple of enterprise value relative to EBITDA in the latter part of the period.

Enterprise Value demonstrated an initial decrease from 2021 to 2022, dropping from US$927,706 million to US$529,785 million. It then experienced an increase to US$584,941 million in 2023, followed by more substantial growth to US$1,259,861 million in 2024 and US$1,528,100 million in 2025.

EBITDA Trend
EBITDA increased from US$9,625 million in 2021 to US$17,657 million in 2022, representing a significant improvement in earnings. However, EBITDA decreased to US$14,796 million in 2023. This trend continued with a slight decrease to US$14,708 million in 2024, and a more pronounced decrease to US$11,764 million in 2025.

The increasing EV/EBITDA ratio from 2023 onwards, despite a declining EBITDA, suggests that the market valuation (as reflected in Enterprise Value) is growing at a faster rate than the company’s earnings before interest, taxes, depreciation, and amortization. This could be due to factors such as increased investor confidence, growth expectations, or changes in market sentiment.