RUN
Sunrun Inc
Price:  
10.50 
USD
Volume:  
5,618,695.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RUN WACC - Weighted Average Cost of Capital

The WACC of Sunrun Inc (RUN) is 7.8%.

The Cost of Equity of Sunrun Inc (RUN) is 16.30%.
The Cost of Debt of Sunrun Inc (RUN) is 5.95%.

Range Selected
Cost of equity 12.80% - 19.80% 16.30%
Tax rate 0.80% - 1.40% 1.10%
Cost of debt 4.90% - 7.00% 5.95%
WACC 6.3% - 9.2% 7.8%
WACC

RUN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.95 2.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.80% 19.80%
Tax rate 0.80% 1.40%
Debt/Equity ratio 4.53 4.53
Cost of debt 4.90% 7.00%
After-tax WACC 6.3% 9.2%
Selected WACC 7.8%