Sunrun Inc.
Bear Case (25th pct.)
-393.5% vs price
Base Case (Median)
115.5% vs price
Bull Case (75th pct.)
281.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-46.02 | -568.2% | High (40%) |
| PE Comparable | $37.52 | 281.7% | Medium (25%) |
| Graham Number | $21.18 | 115.4% | Low (10%) |
| EV/EBITDA | $88.14 | 796.6% | Medium (20%) |
| Earnings Power Value | $-28.85 | -393.5% | Medium (50%) |
Based on 5 out of 8 methods, RUN appears fairly valued at the current price of $9.83. The base case fair value of $21.18 implies 115.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.