Investment Rating - The report assigns an "Overweight" rating to Tesla Inc, with a price target of $410.00, while the stock was priced at $349.98 as of May 16, 2025 [7]. Core Insights - Investors currently value Tesla's core automotive business between $50 and $100 per share, but this valuation does not account for the broader potential of the company, similar to how Amazon and Apple were initially undervalued [1]. - The installed base of Tesla vehicles is projected to reach approximately 50 million units by the mid-2030s, with each $100/month of Average Revenue Per User (ARPU) contributing an estimated $80 to $100 per share to Tesla's valuation [2]. - Tesla's energy storage business is highlighted as the fastest-growing and highest-margin hardware segment, valued at $67 per share, excluding potential recurring service revenue from stationary storage infrastructure [3]. - The humanoid robot market, represented by Tesla's Optimus, is seen as having a much larger total addressable market (TAM) than the automotive sector, with significant implications for labor substitution and valuation [4]. - The report emphasizes that Tesla's market cap of $1.1 trillion is largely based on businesses with limited disclosure or those not yet launched, presenting challenges for public investors [5]. Summary by Sections Automotive Business - The core automotive business is valued at $75 per share in the base case, with projections of 4.7 million units sold by 2030 and an EBITDA margin of 16.1% [13]. Energy Business - Tesla Energy is valued at $67 per share, with a projected 20-year revenue CAGR of 25.4% and a gross margin of 26.5% by 2030 [13]. Mobility and Network Services - The mobility and ride-sharing segment is valued at $90 per share, with a fleet of 7.5 million vehicles by 2040 and an EBITDA margin of 29% [13]. - Network Services are projected to contribute $160 per share, with a 65% attach rate at $200 ARPU by 2040 [13]. Overall Valuation - The total valuation in the base case is estimated at $410 per share, with a bull case reaching $800 and a bear case at $200 [13].