Price · as of 2025-12-31
$13.06
Market cap 3.07B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $48.46 | +271.06% |
| Intrinsic Value(DCF) | $49.80 | +281.32% |
| Graham-Dodd Method(GD) | $23.14 | +77.17% |
| Graham Formula(GF) | $99.36 | +660.8% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $6.36 | $47.38 | $0.01 | $0.00 | $0.00 |
| 2016 | $5.06 | $18.05 | $0.07 | $10.20 | $49.26 |
| 2017 | $7.15 | $18.90 | $0.50 | $12.78 | $28.58 |
| 2018 | $14.73 | $14.30 | $15.76 | $8.58 | $11.42 |
| 2019 | $20.22 | $23.16 | $1.88 | $8.60 | $4.65 |
| 2020 | $62.29 | $27.16 | $2.21 | $6.67 | $0.00 |
| 2021 | $29.40 | $16.90 | $0.00 | $7.69 | $0.00 |
| 2022 | $20.73 | $26.13 | $0.00 | $15.59 | $41.35 |
| 2023 | $12.56 | $9.16 | $0.01 | $0.00 | $0.00 |
| 2024 | $7.16 | $7.26 | $0.00 | $0.00 | $15.93 |
| 2025 | $12.52 | $48.46 | $2.92 | $23.14 | $99.36 |
AI valuation
Our deep-learning model estimates Sunrun Inc.'s (RUN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $48.46
- Current price
- $13.06
- AI upside
- +271.06%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$49.80
+281.32% upside
Graham-Dodd
$23.14
+77.17% upside
Graham Formula
$99.36
+660.8% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RUN | Sunrun Inc. | $13.06 | 3.07B | +271% | +281% | +77% | +661% | -2.89 | 0.93 | 0.98 | 8.61 | — | 0.93 | 26.80% | -4.27% | 15.22% | -35.49% | -0.67% | -4.75% | 4.71 | -0.05 | 1.66 | 0.83 | 7.12 | -11335.00% | 4511.00% | -8779.00% | -14.53% | -0.32 | -2.64% | 0.00% | 0.00% | 0.00% | -133.52 | -39.79 | 5.70 | 0.02 |
| CHRD | Chord Energy Corporation | $108.37 | 6.16B | +59% | -58% | -44% | -99% | 14.80 | 0.81 | 1.34 | 4.39 | — | 0.81 | 6.46% | 4.07% | 0.91% | 5.27% | 0.83% | 3.39% | 0.19 | 2.48 | 1.06 | 0.90 | 0.73 | -9538.00% | -712.00% | -2455.00% | 10.57% | 1.41 | 7.25% | 4.85% | 71.80% | 10.42% | 39.64 | 11.36 | 1.61 | 1.44 |
| CNR | Core Natural Resources, I… | $82.08 | 4.21B | -7% | +10,949% | -40% | — | -29.19 | 1.22 | 1.07 | 10.85 | — | 1.22 | -0.03% | -5.19% | -3.68% | -5.84% | -5.75% | -3.40% | 0.10 | -5.38 | 1.60 | 0.93 | -0.19 | -13088.00% | 9383.00% | -9291.00% | 0.47% | 0.36 | 0.86% | 0.59% | -17.10% | 5.60% | -20.35 | 207.58 | 1.06 | 1.76 |
| CNX | CNX Resources Corporation | $41.78 | 5.95B | +68% | +235% | +21% | +594% | 9.36 | 1.37 | 2.77 | 5.41 | — | 1.50 | 46.84% | 37.07% | 29.55% | 15.01% | 9.52% | 7.19% | 0.57 | 4.66 | 0.44 | 0.29 | 1.58 | -75833.00% | 5919.00% | 9386.00% | 9.01% | 0.92 | 8.11% | 0.00% | 0.00% | 8.84% | 10.55 | 15.69 | 3.91 | 1.49 |
| ENPH | Enphase Energy, Inc. | $42.27 | 5.54B | +13% | -49% | -69% | -43% | 34.07 | 5.39 | 3.98 | 19.16 | 47.32 | 6.90 | 46.64% | 11.18% | 11.69% | 17.93% | 20.96% | 5.09% | 1.11 | 36.42 | 2.07 | 1.38 | 2.52 | 7200.00% | 1072.00% | -8002.00% | 1.64% | 0.11 | 14.53% | 0.00% | 0.00% | 6.17% | 33.74 | 57.93 | 3.77 | 2.41 |
| FRO | Frontline Ltd. | $37.95 | 8.45B | -20% | -26% | -86% | -82% | 23.27 | 3.51 | 4.49 | 12.63 | — | 3.68 | 32.77% | 30.16% | 19.29% | 15.63% | 10.61% | 6.33% | 1.22 | 2.54 | 1.43 | 0.51 | 3.06 | -2377.00% | -416.00% | -47460.00% | 7.60% | 1.38 | 12.19% | 2.35% | 54.60% | 8.20% | 19.63 | 17.37 | 5.92 | 2.77 |
| MTDR | Matador Resources Company | $51.40 | 6.39B | +80% | -13% | +9% | +55% | 7.83 | 1.19 | 1.84 | 3.62 | — | 1.19 | 43.74% | 32.46% | 20.76% | 16.02% | 13.23% | 8.12% | 0.37 | 5.69 | 0.79 | 0.01 | 0.86 | -1471.00% | 510.00% | -1371.00% | 3.58% | 2.35 | 3.23% | 2.42% | 18.90% | 3.25% | 7.45 | 36.61 | 2.42 | 2.07 |
| NOV | NOV Inc. | $20.26 | 7.39B | +22% | -60% | -66% | -87% | 51.39 | 1.19 | 0.85 | 10.07 | — | 1.76 | 20.21% | 6.45% | 1.66% | 2.29% | 3.11% | 1.28% | 0.37 | 6.41 | 2.42 | 1.60 | 0.96 | -7562.00% | -142.00% | -934.00% | 11.60% | 0.51 | 11.85% | 2.55% | 131.00% | 11.72% | 14.61 | 9.54 | 0.94 | 2.12 |
| SEDG | SolarEdge Technologies, I… | $35.40 | 2.14B | +9% | +3,296% | — | — | -5.99 | 5.68 | 2.05 | -7.93 | — | 6.56 | 15.33% | -24.07% | -34.23% | -74.68% | -51.72% | -16.85% | 0.99 | -3.52 | 2.17 | 1.05 | 0.41 | -7819.00% | 3139.00% | -11917.00% | 3.33% | 0.13 | 14.65% | 0.00% | 0.00% | 24.67% | -7.98 | 28.15 | 1.92 | 0.54 |
| VVV | Valvoline Inc. | $37.80 | 4.81B | -5% | -36% | -85% | -41% | 18.51 | 11.52 | 2.28 | 10.80 | 993.60 | -9.70 | 38.50% | 22.80% | 12.32% | 80.40% | 15.50% | 8.25% | 4.93 | 5.27 | 0.70 | 0.41 | 3.16 | 186.00% | 564.00% | -663.00% | 0.97% | 0.86 | 2.06% | 0.00% | 0.00% | 1.97% | 14.15 | 145.18 | 3.23 | 2.22 |
| WFRD | Weatherford International… | $105.46 | 7.56B | -18% | -57% | -64% | — | 16.32 | 4.40 | 1.52 | 8.42 | — | 5.29 | 21.70% | 15.37% | 8.76% | 30.66% | 27.34% | 8.83% | 1.03 | 5.52 | 2.19 | 1.53 | 0.73 | -1215.00% | -1079.00% | -872.00% | 6.03% | 0.44 | 19.73% | 0.97% | 15.80% | 4.50% | 10.81 | 18.15 | 1.66 | 2.82 |
About Sunrun Inc.
Sunrun Inc. engages in the design, development, installation, sale, ownership, and maintenance of residential solar energy systems in the United States. It also sells solar energy systems and products, such as panels and racking; and solar leads generated to customers. In addition, the company offers battery storage along with solar energy systems. Its primary customers are residential homeowners. The company markets and sells its products through direct-to-consumer approach across online, retail, mass media, digital media, canvassing, field marketing, and referral channels, as well as its partner network. Sunrun Inc. was founded in 2007 and is headquartered in San Francisco, California.
- CEO
- Mary Grace Powell
- Employees
- 11.06K
- Beta
- 2.36
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($49.80 ÷ $13.06) − 1 = +281.32% (DCF, example).