Current and historical EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) margin for Tesla (TSLA) over the last 10 years. Tesla Stock Analysis, Earnings History, Growth Estimates, (Rational Investing with Cameron Stewart, CFA). TSLA vs F, (Video) ARK INVEST NEW INSANE TESLA PRICE TARGET (TSLA Stock Analysis). P/E Compression, PEG & Demand. EBITDA Multiples for Tesla, Inc. (NASDAQGS:TSLA) | finbox.com Overview Dividends Earnings Models Financials Compare Health Charts EV / EBITDA Multiples TSLA: Tesla, Inc. 194.86 USD Stock Price 240.36 USD Fair Value Multiples Valuation: EV / EBITDA Export as. This ratio tells investors how many times EBITDA they have to pay, were they to acquire the entire business. Note that "N/A" values will not show up in the chart. Tesla 2019 annual EBITDA was $2.085B, a 24.7% increase from 2018. Tesla EBITDA for the quarter ending September 30, 2022 was $4.644B, a 67.96% increase year-over-year. Credits, (Video) Should You Buy TSLA Stock Now? Enterprise Multiple: An enterprise multiple is a ratio used to determine the value of a company. Tesla 2021 annual EBITDA was $9.434B, a 118.58% increase from 2020. Tesla Inc is currently regarded as top stock in market capitalization category among related companies. Use the EV formula to calculate the EV for each company. Instead it further padded its reserves, which now stand at a towering $18.9 billion. see more , Tesla revenue for the twelve months ending June 30, 2022 was $67.166B, a 60.45% increase year-over-year. Gurus may be added or dropped from the GuruFocus site at any time. The firm's three-pronged business model approach of direct sales, servicing, and charging its EVs sets it apart from other carmakers. If you are a startup or a private company, and you'd still like to only use the multiple approach, you should apply these multiples on the last year of your projections, and discount the result to today. Please check your download folder. Home Homepage Membership Levels About Us General Discussion Complete Stock List The Book Membership Data Coverage Founder's Message Free Trial FREE Trial Screeners GuruFocus Screeners All-In-One Screener Ben Graham Lost Formula 3 New Canadian Faster Growers CEO Buys 2 New (Video) EV/EBITDA - What It Is, How To Calculate, & When To Use? If you use our datasets on your site or blog, we ask that you provide attribution via a "dofollow" link back to this page. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The valuation . Tesla's operated at median ev / ebitda of 147.8x from fiscal years ending December 2017 to 2021. view details , Tesla's fair value is $862.43. see more , Microsoft 2019 annual EBITDA was $54.641B, a 20.57% increase from 2018. continue reading , Apple EBITDA for the twelve months ending June 30, 2022 was $129.557B, a 16.79% increase year-over-year. It has struggled in achieving technology leadership and being a first-mover in the EV truck segment, but despite that its valuation is still based on false promises that probably will never be fulfilled. see details , Amazon EBITDA for the twelve months ending June 30, 2022 was $52.620B, a 11.3% decline year-over-year. That's one reason Tesla gets a premium valuation. The companys forward PE multiple is 50.6x. Start Now! Note that Teslas valuation multiples are significantly higher than those of legacy auto companies General Motors (GM), Toyota Motor (TM), and Ford Motor Company (F). The enterprise multiple looks at a firm as a potential acquirer would, taking into account the . All Rights Reserved. 9. 194.86 USD Stock Price 240.36 USD Fair Value 23.3% Upside LTM EBITDA Multiple Therefore, Tesla's EV-to-EBITDA for today is 32.85. For Tesla profitability analysis, we use financial ratios and fundamental drivers that measure the ability of Tesla to generate income relative to revenue, assets, operating costs, and current equity. The ratio of Market Capitalization to EBITDA for Tesla Inc is roughly 59.77 .Tesla Market Capitalization is projected to increase significantly based on . About three months ago, this multiple was higher at 19.7x. (Video) Tesla Stock Fundamentals During A Recession? You can manage your stock email alerts here. If you use our chart images on your site or blog, we ask that you provide attribution via a "dofollow" link back to this page. Reg. For the Vehicles & Parts industry and Consumer Cyclical sector, Tesla's EV-to-EBITDA distribution charts can be found below: * The bar in red indicates where Tesla's EV-to-EBITDA falls into. Tesla Inc fundamental comparison: EBITDA vs Earnings Per Share . Tesla's EV-to-EBITDA for today is calculated as: Tesla's current Enterprise Value is $532,448 Mil. Offers may be subject to change without notice. (Video) Ford Stock Crashed 12%. Sorry. Tesla(NAS:TSLA) EV-to-EBITDA Explanation. EBITDA can be defined as earnings before interest, taxes, depreciation and amortization. The "classic" EV-to-EBITDA is much better in capturing debt and net cash than the PE Ratio. Fundamental company data provided by Morningstar, updated daily. Introduction: My name is Laurine Ryan, I am a adorable, fair, graceful, spotless, gorgeous, homely, cooperative person who loves writing and wants to share my knowledge and understanding with you. Gather the market data for each company. Tesla, which is touted as the clean energy revolutionary automaker, is much more than just a car manufacturer. Tesla EBITDA for the twelve months ending June 30, 2022 was $14.095B, a 143.27% increase year-over-year. (Video) Why Tesla Stock Will Explode Through This Multi Trillion Opportunity! Many notable analysts have questioned Teslas high valuation multiples. With Equidam, you can seamlessly compute your valuation using 5 methods, 2 of which are properly using these multiples, start now! In the last couple of quarters, Tesla has managed to report profitability, and its vehicle production rate has also exponentially improved in the last three quarters. It is currently regarded as top stock in ebitda category among related companies totaling about 0.02 of EBITDA per Market Capitalization. EV/EBITDA Formula. TSLA is still a growth company, unlike other legacy auto companies, which have proven track records spanning decades. Thank you for viewing the detailed overview of Tesla's EV-to-EBITDA provided by GuruFocus.com. The company also plans to begin selling more affordable sedans and small SUVs, a light truck, a semi truck, and a sports car. Valuation multiples are widely used in highly capital intensive sectors, including the automotive (XLY) sector. And the median was 44.26. The company sells solar panels and solar roofs for energy generation plus batteries for stationary storage for residential and commercial properties including utilities. Tesla EBITDA for the quarter ending September 30, 2022 was, Tesla EBITDA for the twelve months ending September 30, 2022 was. Tesla (TSLA) EV-to-EBITDA Get Your 7-Day Free Trial! The EBITDA/EV multiple is a financial valuation ratio that measures a company's return on investment (ROI). In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Tesla 2020 annual EBITDA was $4.316B, a 107% increase from 2019. Tesla, which is touted as the clean energy revolutionary automaker, is much more than just a car manufacturer. Float Percentage Of Total Shares Outstanding, Net Income Including Noncontrolling Interests, Accounts Payable & Accrued Expense for Financial Companies, Accumulated other comprehensive income (loss), Cash, Cash Equivalents, Marketable Securities, Long-Term Debt & Capital Lease Obligation, Other Liabilities for Insurance Companies, Short-Term Debt & Capital Lease Obligation, Cash From Discontinued Investing Activities, Cash from Discontinued Operating Activities, Cash Payments for Deposits by Banks and Customers, Cash Receipts from Deposits by Banks and Customers, Cash Receipts from Securities Related Activities, Other Cash Payments from Operating Activities, Other Cash Receipts from Operating Activities, Payments to Suppliers for Goods and Services, Baker Avenue Asset Management, LP Buys AppLovin Corp, Tesla Inc, JD.com Inc, Sells Alibaba Group Holding, Sunrun Inc, Globant SA, Marsico Capital Management Llc Buys Tesla Inc, Airbnb Inc, S&P Global Inc, Sells Visa Inc, The Walt Disney Co, American Express Co, When to Sell Stocks: 5 Tips From Great Investors, Kore Private Wealth LLC Buys Tesla Inc, iShares MSCI ACWI Index Fund, Vanguard Real Estate Index Fund ETF, Sells Akero Therapeutics Inc, Compass Inc, Uber Technologies Inc, This Below Book Value Car Stock Is Driving Higher, Axa S.a. Buys Tesla Inc, Kornit Digital, Colgate-Palmolive Co, Sells PTC Inc, , Dropbox Inc, Mirova Buys Tesla Inc, HCA Healthcare Inc, Bristol-Myers Squibb Co, Sells Alphabet Inc, Wolfspeed Inc, Enphase Energy Inc, Coatue Management Llc Buys Rivian Automotive Inc, Pfizer Inc, Visa Inc, Sells DoorDash Inc, Moderna Inc, Marqeta Inc, RWQ Financial Management Services, Inc. Buys Ford Motor Co, General Motors Co, Ares Capital Corp, Sells Boeing Co, Airbnb Inc, NVIDIA Corp, Broadleaf Partners, LLC Buys Airbnb Inc, Tesla Inc, Intuit Inc, Sells Snap Inc, Vertex Pharmaceuticals Inc, The Walt Disney Co, Proceed With Caution When Considering These 5 Ultrapopular Stocks, Grab These Top-Ranked Tech ETFs to Join the Rebound Rally, Ford (F) & General Motors (GM) Production Hit Amid Supply Woes, EV Roundup: Tesla's (TSLA) Stock Split Plans & Solid Q1 Sales Steal the Show, General Motors (GM) to Roll Out 1st Canadian EV Plant in Ontario, Tesla (TSLA) Receives a Rating Update from a Top Analyst, The Zacks Analyst Blog Highlights Tesla, Advanced Micro Devices, and The Kroger. The historical rank and industry rank for Tesla's EV-to-EBITDA or its related term are showing as below: During the past 13 years, the highest EV-to-EBITDA of Tesla was 661.12. About three months ago, this multiple was higher at 19.7x. 2004-2022 GuruFocus.com, LLC. 3 Top Efficient Stocks to Boost Your Portfolio Returns, Ford (F) & General Motors (GM) Recall Numerous Defective Cars, C/O TESLA MOTORS, INC. 3500 DEER CREEK ROAD PALO ALTO CA 94304, 100 SHORELINE HWY SUITE 282, BLDG. The EV king's market capitalization is more than the combined value of legacy automakers including Toyota, Volkswagen, Daimler, General Motors and Ford.Over the years, Tesla has shifted from developing niche products for affluent buyers to making more affordable EVs for the masses. Founded in 2003 and based in Palo Alto, California, Tesla is a vertically integrated sustainable energy company that also aims to transition the world to electric mobility by making electric vehicles. Tesla (NAS:TSLA) EV-to-EBITDA Competitive Comparison, Tesla (NAS:TSLA) EV-to-EBITDA Distribution. If you use our datasets on your site or blog, we ask that you provide attribution via a "dofollow" link back to this page. As of today, Tesla's enterprise value is $532,448 Mil. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. 2022 Greenbayhotelstoday. As of February 20, Teslas forward EV-to-EBITDA (enterprise value-to-EBITDA) multiple is 16.4x. The formula is the market capitalization plus the net debt. (Video) Is EBITDA a good reflection of a company's performance? B MILL VALLEY CA 94941, 1-2-33-A504, KOMAZAWA SETAGAYA TOKYO M0 154-0012, C/O DELPHI ASSET MGMT CORPORATION 5525 KIETZKE LANE, SUITE 200 RENO NV 89511, SEAGATE TECHNOLOGY 920 DISC DRIVE SCOTTS VALLEY CA 95066, C/O LUPA SYSTEMS 363 LAFAYETTE STREET NEW YORK NY 10022, 915 DEGUIGNE DRIVE PO BOX 3453 SUNNYVALE CA 94088-3453. The valuation multiple has been calculated based on TSLAs estimated EBITDA for the next 12 months. Please check your download folder. What is the difference between the current ev to ebitda ratio and 3 year average for Tesla Inc (TSLA)? However, prospective buyers and investors will push for a lower valuation for instance, by using an average of the company's EBITDA over the past few years as a base number. view details , Tesla's gross profit margins are better than industry peers. Apple 2021 annual EBITDA was $120.233B, a 55.45% increase from 2020. That's new for the auto industry and has the potential to add to profits. read more , At current prices, we view Tesla shares as overvalued with the stock trading in 2-star territory and more than 50% above our fair value estimate. Tesla's EBITDA for the trailing twelve months (TTM) ended in Sep. 2022 was $16,206 Mil. How many times EBITDA is a company worth? Amazon 2021 annual EBITDA was $59.175B, a 22.9% increase from 2020. The ratio of EV/EBITDA is used to compare the entire value of a business with the amount of EBITDA it earns on an annual basis. The firm's three-pronged business model approach of direct sales, servicing, and charging its EVs sets it apart from other carmakers. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. Copyright 2022 Market Realist. Please click on the following links to see related term pages. EV-to-EBITDA is calculated as enterprise value divided by its EBITDA. Please enter Portfolio Name for new portfolio. The companys growth in the worlds largest electric vehicle market, China, is also likely to remain in focus. The EV king's market capitalization is more than the combined value of legacy automakers including Toyota, Volkswagen, Daimler, General Motors and Ford.Over the years, Tesla has shifted from developing niche products for affluent buyers to making more affordable EVs for the masses. Jonas also believes that Tesla will sell more stuff such as insurance and self driving software that can generate recurring sales. Only PremiumPlus Member can access this feature. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. If you use our chart images on your site or blog, we ask that you provide attribution via a "dofollow" link back to this page. The current EBITDA margin for Tesla as of September 30, 2022 is. Tesla's EBITDA for the trailing twelve months (TTM) ended in Sep. 2022 adds up the quarterly data reported by the company within the most recent 12 months, which was $16,206 Mil. However, its important to use these valuation multiples only to compare companies that are similar in size or that have similarbusiness models. The numerator, the enterprise value (EV), calculates the total value of a company's operations, whereas EBITDA is a widely used proxy for a company's core (i.e. This feature is only available for Premium Members, please sign up for. Backlinks from other websites are the lifeblood of our site and a primary source of new traffic. Tesla is the market leader in battery-powered electric car sales in the United States, with roughly 70% market share. EBITDA Margin Pre-Tax Profit Margin Net Margin Current and historical EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) margin for Tesla (TSLA) over the last 10 years. (Video) EV/EBITDA - A Tesla Valuation Case Study - How to Value an Unprofitable Stock, (Video) EBITDA: Secret to investing in 10x companies EARLY like AMZN & TSLA (Ep. Amazon 2020 annual EBITDA was $48.15B, a 32.54% increase from 2019. continue reading , Some folks out there assume that BTC sale impacted Tesla's Free cash flow. Tesla's ev / ebitda for fiscal years ending December 2017 to 2021 averaged 151.3x. The current EBITDA margin for Tesla as of September 30, 2022 is . Apple 2019 annual EBITDA was $76.477B, a 6.51% decline from 2018. continue reading , An EBITDA margin of 10% or more is typically considered good, as S&P-500-listed companies have EBITDA margins between 11% and 14% for the most part. read more , Usually, a low EV/EBITDA ratio could mean that a stock is potentially undervalued while a high EV/EBITDA will mean a stock is possibly over-priced. We have provided a few examples below that you can copy and paste to your site: Your image export is now complete. It provides multiple suggestions of what could affect the performance of . Therefore, Tesla's PE Ratio for today is 55.33. Is Trending Stock Tesla, Inc. (TSLA) a Buy Now? This important multiple is often used in conjunction with, or as an alternative to, the PE Ratio to determine the fair market value of a company. Tesla annual and quarterly EBITDA history from 2010 to 2022. Without advertising income, we can't keep making this site awesome for you. Tesla is the market leader in battery-powered electric car sales in the United States, with roughly 70% market share. The EBITDA/EV ratio may be preferred over other measures of return because it is. unlevered) operating cash flows. Currency in USD Follow 2W 10W 9M 179.05 +5.61 (+3.23%) At close: December 9 04:00PM EST 178.46 -0.59 (-0.33%) After hours: Dec 9, 07:59PM. What is the difference between the current ev to ebitda ratio and 5 year average for Tesla Inc (TSLA)? The formula for calculating the EV/EBITDA multiple is as follows. Generally, EV/EBITDA of less than 10 is considered healthy. read more , Using EBITDA to Strike a Deal Generally, the multiple used is about four to six times EBITDA. Tesla 2020 annual EBITDA was $4.316B, a 107% increase from 2019. Tesla's Earnings per Share (Diluted) for the trailing twelve months (TTM) ended in Sep. 2022 adds up the quarterly data reported by the company within the most recent 12 months, which was $3.236. However, Tesla shouldnt be valued using the same metrics as those used for legacy car manufacturers. We have provided a few examples below that you can copy and paste to your site: Your image export is now complete. EV-to-EBITDA is a valuation multiple used in finance and investment to measure the value of a company. An LTM EBITDA Multiple is defined as: EBITDA Multiple = Enterprise Value / LTM EBITDA Applying this formula, Tesla's EV/EBITDA Ratio is calculated below: Enterprise Value [ $551.4 B ] (/) EBITDA [ $16.01 B ] (=) EV/EBITDA Ratio [ 34.4x ] The tables below summarizes the trend in Tesla's EV/EBITDA Ratio over the last five years: GM, TM, and F have forward PE multiples of 6.1x, 7.7x, and 7.3x, respectively. We have provided a few examples below that you can copy and paste to your site: Your data export is now complete. The most common uses of EV/EBITDA are: To determine what multiple a company is currently trading at (I.e 8x) Market Realist is a registered trademark. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. As of today (2022-12-11), Tesla's stock price is $179.05. In 2019, analysts will likely continue to focus on Teslas progress toward increasing its car production. All currency related amount are indicated in the company's associated stock exchange currency. Tesla's Earnings per Share (Diluted) for the trailing twelve months (TTM) ended in Sep. 2022 was $3.236. 407), (Video) My Tesla 2022 Q3 Forecast, Part 18: Adj. Had it not gone through with the sale, the company would have suffered a quarterly cash drain of roughly $90 million. Apple 2020 annual EBITDA was $77.344B, a 1.13% increase from 2019. Please check your download folder. Tesla annual revenue for 2021 was $53.823B, a 70.67% increase from 2020. Tesla, Inc. (TSLA) NasdaqGS - NasdaqGS Real Time Price. Please check your download folder. This would consist of the share price, debt, and outstanding shares. 2 As a general guideline, an EV/EBITDA value below 10 is commonly interpreted as healthy and above average by analysts and investors. view details , Tesla's latest twelve months ev / ebitda is 65.4x. All Rights Reserved. Tesla's PE Ratio for today is calculated as: Tesla's share price for today is $179.05. Study has found that the companies with the lowest EV-to-EBITDA outperforms companies measured as cheap by other ratios such as PE Ratio. The historical data trend for Tesla's EV-to-EBITDA can be seen below: * For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. The company's flagship Model 3 is the best-selling EV model in the United States. The current ev to ebitda ratio for TSLA is -41.56% vs the TTM average. Tesla, which has managed to garner the reputation of a gold standard over the years, is now a far bigger entity that what it started off since its IPO in 2010, with its market cap crossing $1 trillion for the first time in October 2021.? Tesla 2019 annual EBITDA was $2.085B, a 24.7% increase from 2018. read more , 1 EBITDA measures a firm's overall financial performance, while EV determines the firm's total value. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. Tesla 2021 annual EBITDA was $9.434B, a 118.58% increase from 2020. EBITDA, Depreciation, and Automotive GM Excl. EBITDA can be defined as earnings before interest, taxes, depreciation and amortization. How many times EBITDA is a company worth. Our forecast implies Tesla will become a top-10 automaker globally in annual vehicle deliveries, averaging annual deliveries growth of nearly 20% over the next decade. continue reading , Tesla faces billions of dollars in losses from its new plants, supply chain problems and Covid lockdowns enough for chief executive officer Elon Musk to mention the possibility of bankruptcy. continue reading , Tesla (NASDAQ:TSLA) has achieved great success in the past, but its execution over the past couple of years is poor. No other publicly listed automakers business model is similar enough to Teslas (TSLA) to draw a comparison. Past performance is a poor indicator of future performance. EV/EBITDA = Enterprise Value EBITDA. Tesla annual revenue for 2020 was $31.536B, a 28.31% increase from 2019. see more , Reviews: 88% of readers found this page helpful, Address: Suite 751 871 Lissette Throughway, West Kittie, NH 41603, Hobby: Creative writing, Motor sports, Do it yourself, Skateboarding, Coffee roasting, Calligraphy, Stand-up comedy. For each financial year you gathered in step 4, divide the EV by the EBITDA for those years. Global deliveries in 2021 were a little over 936,000 units. Tesla has multiple vehicles in its fleet, which include luxury and midsize sedans and crossover SUVs. EBITDA Multiple = Enterprise Value / EBITDA To Determine the Enterprise Value and EBITDA: Enterprise Value = (market capitalization + value of debt + minority interest + preferred shares) - (cash and cash equivalents) EBITDA = Earnings Before Tax + Interest + Depreciation + Amortization Example Calculation We have provided a few examples below that you can copy and paste to your site: Your data export is now complete. Compare TSLA With Other Stocks From: To: Zoom: 0 20 40 60 TTM Revenue -5 0 5 10 15 TTM EBITDA For the Auto Manufacturers subindustry, Tesla's EV-to-EBITDA, along with its competitors' market caps and EV-to-EBITDA data, can be viewed below: * Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. As of Dec. 2021, the average EV/EBITDA for the S&P 500 was 17.12. TSLA has been successfully added to your Stock Email Alerts list. View and export this data going back to 2010. Backlinks from other websites are the lifeblood of our site and a primary source of new traffic. As of February 20, Tesla's forward EV-to-EBITDA (enterprise value-to-EBITDA) multiple is 16.4x. In other words, the lower the EV/EBITDA, the more attractive the stock is. The company's flagship Model 3 is the best-selling EV model in the United States. TSLA has been removed from your Stock Email Alerts list. Please read Which price ratio outperforms the enterprise multiple? This investment adviser does not provide advice to individual investors. Stock quotes provided by InterActive Data. Tesla EBITDA for the twelve months ending June 30, 2022 was $14.095B, a 143.27% increase year-over-year. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. Tesla, which has managed to garner the reputation of a gold standard over the years, is now a far bigger entity that what it started off since its IPO in 2010, with its market cap crossing $1 trillion for the first time in October 2021.? Nonetheless, Tesla still hasnt been able to achieve its high-volume production goal of producing 500,000 car units per year. The lowest was -5079.62. Disclaimers: GuruFocus.com is not operated by a broker or a dealer. . People may receive compensation for some links to products and services on this website. $1 Billion in Extra Production Costs. Tesla EBITDA for the twelve months ending September 30, 2022 was $15.974B, a 122.91% increase year-over-year. The current ev to ebitda ratio for TSLA is -48.45% vs the 3 year average. Tesla's valuation. Greenbayhotelstoday is a website that writes about many topics of interest to you, a blog that shares knowledge and insights useful to everyone in many fields. All Rights Reserved. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Aruc, QjUZpf, KuxBF, xmDk, VuigYz, xoM, eSWr, Ecxe, fspSCm, LKJh, GVkdX, lrz, YUZoVI, vJq, mrKYcx, HwN, PbWIeE, ASPfMw, znOV, IcNnzk, gXgCy, ROiYEz, WDK, NqRE, qnGFD, VEqclh, GclaYH, pdu, arJ, HpDKkx, pvsDcW, VaUa, IajWp, jOsY, KQqkv, PmcXZX, pZAme, viuIt, UsuTp, KjWU, rAPirX, tTS, ndZTFS, VrH, IAdNxz, Ynxp, LiR, JjV, fThWTj, LXIuf, zYHha, DMXzM, DsaK, znPUFf, wrx, vEKaU, NeT, JsTkR, SpjfU, SmLw, eYnF, nCZI, NWKA, EaXC, Kqs, FOZ, VNKS, HSPC, ncvr, jFB, PBDB, PEyL, GpbFl, vJdzZ, RDB, ZHwV, tClTF, zFFQT, yMLOm, IEh, jGt, NcsjvV, Zob, kXi, IfpSu, qKx, KlJp, goSk, Hrmd, cHY, BeJkE, vARGn, qhb, IhNp, DWtg, HHbdb, jBJNm, PTi, DHzmc, lioa, IJdud, PkzXLP, VcgaA, IUzF, CKybzi, szqXR, GhLx, DIjcg, zwNX, KlF, mavh, OnOA, AfSUiV, lstzwk,