As of 2026-03-30, the Intrinsic Value of Sunrun Inc (RUN) is 43.02 USD. This RUN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 12.14 USD, the upside of Sunrun Inc is 254.40%.
The range of the Intrinsic Value is 1.41 - 138.69 USD
Based on its market price of 12.14 USD and our intrinsic valuation, Sunrun Inc (RUN) is undervalued by 254.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (256.03) - (79.69) | (95.66) | -888.0% |
| DCF (Growth 10y) | (74.16) - (113.78) | (79.68) | -756.3% |
| DCF (EBITDA 5y) | 1.41 - 138.69 | 43.02 | 254.4% |
| DCF (EBITDA 10y) | (17.50) - 259.17 | 50.12 | 312.8% |
| Fair Value | 9.59 - 9.59 | 9.59 | -20.97% |
| P/E | 47.36 - 61.52 | 57.23 | 371.4% |
| EV/EBITDA | (23.70) - 105.76 | 32.98 | 171.6% |
| EPV | (100.56) - (197.33) | (148.94) | -1326.9% |
| DDM - Stable | 6.44 - 15.12 | 10.78 | -11.2% |
| DDM - Multi | (15.83) - (32.17) | (21.54) | -277.4% |
| Market Cap (mil) | 2,846.71 |
| Beta | 1.70 |
| Outstanding shares (mil) | 234.49 |
| Enterprise Value (mil) | 16,774.91 |
| Market risk premium | 4.60% |
| Cost of Equity | 20.14% |
| Cost of Debt | 14.55% |
| WACC | 15.40% |