The Discounted Cash Flow (DCF) valuation of Sunrun Inc (RUN) is (262.41) USD. With the latest stock price at 10.50 USD, the upside of Sunrun Inc based on DCF is -2599.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.2% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (631.77) - (184.35) | (262.41) |
| Upside | -6116.9% - -1855.7% | -2599.2% |