Sunrun Inc. (RUN)
Miscellaneous Electrical Machinery, Equipment & Supplies · Technology · $8.1B
Intrinsic Value (Consensus)
$24.47
Current Price
$34.20
Margin of Safety
-28.5%
28.5% Above Intrinsic Value
Value: $24
Price: $34
Valuation Model Estimates
Current Price: $34.20
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$22.62
Earnings Power Value
$16.60
Relative Value (P/E)
$34.20
Dividend Discount Model
Not applicable
—
Consensus Value
$24.47
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.71
- EPS (Forward)
- $1.80
- Book Value
- $13.30
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 14.4%
- Debt/Equity
- 469%
- Revenue Growth
- 45.1%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance