The Discounted Cash Flow (DCF) valuation of Sunrun Inc (RUN) is (96.06) USD. With the latest stock price at 12.22 USD, the upside of Sunrun Inc based on DCF is -886.1%.
Based on the latest price of 12.22 USD and our DCF valuation, Sunrun Inc (RUN) is a sell. selling RUN stocks now will result in a potential gain of 886.1%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 23.7% | 15.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (281.78) - (79.70) | (96.06) |
| Upside | -2405.9% - -752.2% | -886.1% |