Could you frame this argument a bit for us? What level of S and/or X sales (US and/or globally) by, say, 2016, and at what gross margins and EBIT margin, do you conclude is priced in at $16Bln Enterprise Value today, if we make the assumption that Gen3 is still a completely free option?
TIA
edit: I ask because this is IMO a very provocative statement, and if demonstrably reasonable inputs really can get you there, it makes for a tremendously valuable non-consensus call on the stock today. I did this exercise about a month ago and concluded you really needed to start assuming Gen3 value in the stock at a price over $80 or so.
Frankly, it's a relatively new thought for me and based more on back of the envelope type thinking than real analysis. Also, if you note what I said, I don't think Tesla actually is on pace to do it yet. Fundamentally it takes a quite bullish view on the potential for the S platform to get to Porsche like results, but I don't think its nearly as absurd as I would have thought a few months ago.
But the basic thought process is that Porsche is selling ~140k units/yr right now (
which is the best in their history), on revenue of ~€14b, with an operating income of ~€2.44b and
market cap of ~€20b.
Looking at what the S platform is doing now, the Model S is selling somewhere in the rough neighborhood of ~20k units/yr in the U.S. Based just on the proportion of the luxury market that the U.S. holds, that translates into roughly 60k units if you assume the Model S does equally well globally. Tack on a not unreasonable (in relation to Model S sales) 40k units in global Model X sales and you are talking ~100k units/yr on the S platform. If you simply assume that the ASP of the Model X is roughly the same as the Model S (I expect it to be higher), that gets us ~$9.4b in auto sales. With 25% margins exclusive of credits that is a gross profit of ~$2.35b. Even assuming that R&D and SG&A double from current levels, thats still like $1.5b in profit.
In addition, Tesla has a chance to make ~$214m/yr in GHG/CAFE credits (assuming a $36 SCoC and ~35,000 U.S. sales) and maybe as much as that again in ZEV credits if automakers continue to fail as badly as they have been at marketing cars that allow them to generate credits. The potential for Tesla to make a lot of money with credits really accelerates in the 2017+ years when the ZEV mandate switches to only allow plugins, and Tesla generates large multipliers on GHG/CAFE credits.
There are also likely to be additional GHG credit income derived from European sales, though the last time I checked the carbon markets there had crashed thanks to excessive allowances and depressed economic activity. But in the long term those markets could generate as much income per vehicle as the GHG/CAFE credits generate in the U.S, which is yet another source of significant profits.
Now, do I think Tesla is on pace to do this? No. They seem like they might be able to sustain 20k units of the Model S in the U.S., and they might get another 15k of the Model X. But I am unimpressed with their retail presence in the E.U. and reservation rates there have been pathetic compared to U.S. results. Right now I think they would be lucky to sell ~8k units/yr of the Model S in the E.U. And I have no clue how they'll do in Asia. The Model X is on even shakier ground overseas because SUV's (or large cars in general) just aren't as popular as in the U.S. I have a LOT of hope for China, but its clearly a huge question mark.
The point being, there is no reason to expect that the Model S will be the phenomenon overseas that it is in the U.S. It might be, and Tesla seems to be under the impression that it could be, but I see real barriers and I think that there is a lot for them to prove yet. If I had to guess, I'd say that ~60k/yr in 2016 is a good bet, but right now I expect well over half of those sales to be from the U.S.
But if they do get the kind of results overseas that I am starting to expect from the U.S. then a $15b market cap is quite justified based solely on the S platform.
- - - Updated - - -
How great wouldn't it be if they announced that they were getting ready to double production to 40000 because they were getting their margins right and need to get the reservation list down
There is no more reservation list in the U.S., outside of a potentially large number of folks who have reserved but not finalized yet (for whatever reason). Additional production will do nothing to finalize those sales. Those folks will finalize or fall off of the list based on personal considerations like finances. The last significant chunk of the reservation list was whittled down in Q2 when Tesla offered leasing, and brought all of the remaining options into production.
- - - Updated - - -
Elon estimated 35% 60kWh vehicles at the conference call for Q1. On the other hand loaners and P85+ sold exceptionally well in Q2. Therefore i picked 30%. But my numbers are a WAG anyway.
It's not as robust as I'd like because folks self select to announce their option packages, but the data has consistently shown 60kWh sales to be in the ~30% or less range.