Tesla: Buying at these levels means you get Optimus for free

Tesla (TSLA) investors buying near todays $420 share price are getting a big bonus the Optimus robot business for free.
At least thats what Piper Sandler analyst Alexander Potter wrote in the investment banks second edition of his Definitive Guide to Investing in Tesla. Per Pipers discounted cash flow (DCF) analysis, Tesla is worth around $400 per share, but Optimus is not part of that analysis.
The updated model breaks Tesla into 17 product lines, ranging from vehicles and energy storage to supercharging, in-house insurance, FSD subscriptions, and the robotaxi business. The sum of those lines using a 20-year DCF analysis suggests Tesla is worth $400 per share just shy of TSLAs current share price.
Critically, this analysis excludes Optimus, Teslas forthcoming humanoid robot, Potter wrote. In other words, at $400/share, we think investors can buy Optimus for free.
Potter is not claiming the robot is worthless. Optimus and a separate inference-as-a-service business are thesis-defining products that, arguably, will be worth more than Teslas other businesses combined, he said.
But valuing such a transformational business is difficult, if not impossible. Where to begin forecasting products with the potential to fundamentally reshape labor markets and alter global GDP? One day, we will try... but for now, the analysis in this report illustrates that theres no rush.
Potter reiterated a $500 price target on the stock, unchanged from his previous note. The math is straightforward: $500 PT minus $400 in modeled product-line value leaves $100 per share for Optimus, inference-as-a-service, and anything else not in the 17-line build.Potter believes that allocation is conservative. Some would argue thats far too low (were inclined to agree).
A tricky valuation But theres a catch. The entire free Optimus framing is based on Piper Sandlers new valuation based on a 233x FY27 earnings multiple, up from 180x, meaning its much richer.
Potter argues that most sell-side models give short shrift to Teslas less visible revenue streams.
We think most sell-side modeling efforts ignore the financial impact of in-house insurance, Supercharging, and other outside-the-box revenue streams, he wrote. He also notes that Pipers prior model lacked a serious attempt to reflect the 2025 CEO compensation plan, and it didnt assign a specific value to the robo-taxi business.
Potters 2026 and 2027 revenue and earnings per share (EPS) estimates sit below consensus, for readily apparent reasons. We think consensus expectations are probably too high; were cutting our revenue and EPS estimates, to reflect declining deliveries (discontinued products) as well as a smaller contribution from regulatory credits (100% margin).
A future EPS miss, in his view, would not seriously hurt the multiple. If were right, and if TSLA misses consensus, we dont think the resulting valuation headwinds, if any, will last long.
Potters reasoning hinges on a shift in what investors are actually buying. Teslas IR team has