Sunrun Inc. (RUN)
Miscellaneous Electrical Machinery, Equipment & Supplies · Technology · $3.0B
Intrinsic Value (Consensus)
$24.47
Current Price
$12.64
Margin of Safety
+93.6%
93.6% Below Intrinsic Value
Value: $24
Price: $13
Valuation Model Estimates
Current Price: $12.64
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%.
Health Score
C
58
Profitability
18/25
Strength
2/25
Valuation
22/25
Growth
16/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 469% (above 200% is risky)
Negative free cash flow — company is burning cash
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
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance