Sunrun Inc
NASDAQ:RUN

Watchlist Manager
Sunrun Inc Logo
Sunrun Inc
NASDAQ:RUN
Watchlist
Price: 10.5 USD 16.8% Market Closed
Market Cap: 2.4B USD

Relative Value

The Relative Value of one RUN stock under the Base Case scenario is 27.24 USD. Compared to the current market price of 10.5 USD, Sunrun Inc is Undervalued by 61%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RUN Relative Value
Base Case
27.24 USD
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
68
Median 3Y
1.6
Median 5Y
2.2
Industry
1.8
Forward
1.1
vs History
vs Industry
33
Median 3Y
-0.9
Median 5Y
-2.3
Industry
22.7
Forward
-15.6
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-6.1
Industry
15.4
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-3.4
Industry
20.8
vs History
39
vs Industry
81
Median 3Y
0.7
Median 5Y
0.8
Industry
2
vs History
34
vs Industry
12
Median 3Y
6.3
Median 5Y
6.9
Industry
1.8
Forward
6.7
vs History
87
vs Industry
5
Median 3Y
48.5
Median 5Y
51.1
Industry
7.3
vs History
vs Industry
1
Median 3Y
-44
Median 5Y
-46.7
Industry
14.6
Forward
55.7
vs History
vs Industry
Median 3Y
-16.8
Median 5Y
-19
Industry
18.4
Forward
-31.6
vs History
vs Industry
Median 3Y
-15.8
Median 5Y
-18.6
Industry
14.9
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-4.4
Industry
17.5
vs History
36
vs Industry
69
Median 3Y
0.7
Median 5Y
0.7
Industry
1.6

Multiples Across Competitors

RUN Competitors Multiples
Sunrun Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Sunrun Inc
NASDAQ:RUN
2.4B USD 1.1 -0.9 -5.1 -4.2
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
1.2T CNY 3.2 21.6 18.9 18.9
FR
Schneider Electric SE
PAR:SU
124.5B EUR 3.3 29.2 15.9 19.6
IE
Eaton Corporation PLC
NYSE:ETN
141.7B USD 5.6 36 25.5 30.4
CH
Abb Ltd
SIX:ABBN
85.7B CHF 3.3 26.1 17.6 20.1
US
Emerson Electric Co
NYSE:EMR
78.6B USD 4.5 32.8 18.3 28.1
KR
LG Energy Solution Ltd
KRX:373220
72.7T KRW 2.8 -62.4 20.4 94.3
US
Vertiv Holdings Co
NYSE:VRT
48.7B USD 5.8 73.1 28.7 34.1
US
AMETEK Inc
NYSE:AME
42.5B USD 6.1 30 19.7 24
US
Rockwell Automation Inc
NYSE:ROK
39.1B USD 4.9 43.3 26 35.4
FR
Legrand SA
PAR:LR
29.4B EUR 3.4 25.2 15.8 19.5
P/E Multiple
Earnings Growth PEG
US
Sunrun Inc
NASDAQ:RUN
Average P/E: 35.3
Negative Multiple: -0.9
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
21.6
23%
0.9
FR
Schneider Electric SE
PAR:SU
29.2
19%
1.5
IE
Eaton Corporation PLC
NYSE:ETN
36
16%
2.3
CH
Abb Ltd
SIX:ABBN
26.1
11%
2.4
US
Emerson Electric Co
NYSE:EMR
32.8
26%
1.3
KR
LG Energy Solution Ltd
KRX:373220
Negative Multiple: -62.4 N/A N/A
US
Vertiv Holdings Co
NYSE:VRT
73.1
61%
1.2
US
AMETEK Inc
NYSE:AME
30
11%
2.7
US
Rockwell Automation Inc
NYSE:ROK
43.3
16%
2.7
FR
Legrand SA
PAR:LR
25.2
11%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Sunrun Inc
NASDAQ:RUN
Average EV/EBITDA: 20.7
Negative Multiple: -5.1
139%
N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
18.9
34%
0.6
FR
Schneider Electric SE
PAR:SU
15.9
10%
1.6
IE
Eaton Corporation PLC
NYSE:ETN
25.5
12%
2.1
CH
Abb Ltd
SIX:ABBN
17.6
9%
2
US
Emerson Electric Co
NYSE:EMR
18.3
12%
1.5
KR
LG Energy Solution Ltd
KRX:373220
20.4
42%
0.5
US
Vertiv Holdings Co
NYSE:VRT
28.7
20%
1.4
US
AMETEK Inc
NYSE:AME
19.7
6%
3.3
US
Rockwell Automation Inc
NYSE:ROK
26
12%
2.2
FR
Legrand SA
PAR:LR
15.8
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Sunrun Inc
NASDAQ:RUN
Average EV/EBIT: 32.4
Negative Multiple: -4.2
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
18.9
21%
0.9
FR
Schneider Electric SE
PAR:SU
19.6
12%
1.6
IE
Eaton Corporation PLC
NYSE:ETN
30.4
15%
2
CH
Abb Ltd
SIX:ABBN
20.1
10%
2
US
Emerson Electric Co
NYSE:EMR
28.1
25%
1.1
KR
LG Energy Solution Ltd
KRX:373220
94.3
121%
0.8
US
Vertiv Holdings Co
NYSE:VRT
34.1
25%
1.4
US
AMETEK Inc
NYSE:AME
24
8%
3
US
Rockwell Automation Inc
NYSE:ROK
35.4
14%
2.5
FR
Legrand SA
PAR:LR
19.5
10%
1.9