The Discounted Cash Flow (DCF) valuation of Sunrun Inc (RUN) is (218.43) USD. With the latest stock price at 18.26 USD, the upside of Sunrun Inc based on DCF is -1296.2%.
Based on the latest price of 18.26 USD and our DCF valuation, Sunrun Inc (RUN) is a sell. selling RUN stocks now will result in a potential gain of 1296.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 21.7% | 14.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,028.16) - (151.14) | (218.43) |
| Upside | -5730.6% - -927.7% | -1296.2% |