This Day On The Street
Continue to site right-arrow
This account is pending registration confirmation. Please click on the link within the confirmation email previously sent you to complete registration.
Need a new registration confirmation email? Click here
Stocks Under $10 with 50-100% upside potential - 14 days FREE!

Why Merrill Lynch, Morgan Stanley Are Wrong About Tesla

Stocks in this article: TSLA MS BAC

NEW YORK ( TheStreet) -- Bank of America's (BAC) Merrill Lynch last month reinstated its coverage of Tesla Motors (TSLA) with a "neutral" rating and a target price of $33. Earlier this week, Morgan Stanley (MS) raised its rating from "underweight" to "overweight" and increased its target price from $45 to $50.

Both reports included a fundamental financial modeling error that overestimates Tesla's year-end cash position by roughly 200%.

The error was simple. Both firms accounted for expected sales and expected new reservation payments during the second half of the year. Neither firm properly accounted for the fact that reservation payments and cash will decline by $40,000 for each Model S Signature Edition and $5,000 for each additional Model S Tesla deliveries this year.

Merrill Lynch forecast 2012 Model S deliveries of 5,000 units. Reservation deposits for the first 2,000 Model S Signature editions were $40,000 each for a total of $80 million. Reservation deposits for the next 3,000 standard Model S versions were $5,000 each for a total of $15 million more. Overall, the total Merrill Lynch error was $95 million. Morgan Stanley was more conservative at 2,230 Model S deliveries. So its error was $81 million.

As of June 30, Tesla reported $211 million in cash, $133 million in reservation payments, $31 million in working capital and $62 million in stockholders' equity.

In its report, Merrill Lynch forecast a second-half loss of $129 million and year-end balance sheet values of $149 million in cash, $242 million in reservation payments, a working capital deficit of $86 million and a stockholders' equity deficit of $54 million.

Similarly, Morgan Stanley forecast a second-half loss of $158 million and year-end balance sheet values of $132 million in cash, $169 million in reservation payments, a working capital deficit of $127 million and a stockholders' equity deficit of $74 million.

Since June 30, I've been cautioning readers that Tesla's working capital would be eradicated by the end of July, its stockholders equity would be obliterated by the end of August, and its planned cash low point left little or no room for errors, delays or other uncertainties.

I was surprised when two of the most highly regarded investment-banking firms in the country didn't share my reservations. Now I understand why and so do you. Their financial modeling was catastrophically wrong and Tesla's year-end cash balance is on track to come in at about a third of the estimates disseminated to their clients.

Disclosure: I have no direct or indirect interest in Tesla, and I have nothing to gain or lose from its success or failure.

John Petersen, a lawyer and CPA, has specialized in advising companies on corporate finance and business development for more than 30 years. He writes the deathless prose and dire warnings investors read in offering documents and SEC reports. While Petersen has served as a board member or executive officer for a handful of public companies, the bulk of his work is behind the scenes where precision and a passion for detail are essential. Petersen�s investing style is that of �elephant hunter,� and nothing grabs his attention like a �multi-bagger� in the rough. His investing time horizon is two to four years. On the long side, Petersen looks for blood in the streets and stock prices that have been beaten down to unconscionably low levels. On the short side, he seeks out high-profile companies that trade at unsustainable levels while hype-intoxicated executives make the same tactical mistakes he�s suffered through with clients. Petersen�s sector focus is batteries and efficient transportation because he has almost a decade of experience in the industry, including a three-year stint as board chairman of an R&D-stage battery-technology developer. He�s convinced these sectors are emerging investment mega-trends.

Select the service that is right for you!

Action Alerts PLUS
Try it NOW

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:
  • $2.5+ million portfolio
  • Large-cap and dividend focus
  • Intraday trade alerts from Cramer
  • Weekly roundups
TheStreet Quant Ratings
Try it NOW
Only $49.95/yr

Access the tool that DOMINATES the Russell 2000 and the S&P 500.

Product Features:
  • Buy, hold, or sell recommendations for over 4,300 stocks
  • Unlimited research reports on your favorite stocks
  • A custom stock screener
  • Upgrade/downgrade alerts
Stocks Under $10
Try it NOW

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:
  • Model portfolio
  • Stocks trading below $10
  • Intraday trade alerts
  • Weekly roundups
Dividend Stock Advisor
Try it NOW

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:
  • Diversified model portfolio of dividend stocks
  • Alerts when market news affect the portfolio
  • Bi-weekly updates with exact steps to take - BUY, HOLD, SELL
Real Money Pro
Try it NOW

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:
  • Real Money + Doug Kass Plus 15 more Wall Street Pros
  • Intraday commentary & news
  • Ultra-actionable trading ideas
Options Profits
Try it NOW

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:
  • 100+ monthly options trading ideas
  • Actionable options commentary & news
  • Real-time trading community
  • Options TV
To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.
Submit an article to us!


DOW 17,804.80 +26.65 0.15%
S&P 500 2,070.65 +9.42 0.46%
NASDAQ 4,765.38 +16.9840 0.36%

Brokerage Partners

Rates from

  • Mortgage
  • Credit Cards
  • Auto

Free Newsletters from TheStreet

My Subscriptions:

After the Bell

Before the Bell

Booyah! Newsletter

Midday Bell

TheStreet Top 10 Stories

Winners & Losers

Register for Newsletters
Top Rated Stocks Top Rated Funds Top Rated ETFs