Sunrun Inc
NASDAQ:RUN

Watchlist Manager
Sunrun Inc Logo
Sunrun Inc
NASDAQ:RUN
Watchlist
Price: 9.96 USD -3.68% Market Closed
Market Cap: 2.3B USD

Relative Value

The Relative Value of one RUN stock under the Base Case scenario is 27.07 USD. Compared to the current market price of 9.96 USD, Sunrun Inc is Undervalued by 63%.

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
27.07 USD
Undervaluation 63%
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
vs History
vs Industry
33
Median 3Y
-0.8
Median 5Y
-2.3
Industry
22.9
Forward
-17.5
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
20.9
vs History
42
vs Industry
81
Median 3Y
0.7
Median 5Y
0.8
Industry
2.1
vs History
34
vs Industry
12
Median 3Y
6.3
Median 5Y
6.9
Industry
1.8
Forward
6.6
vs History
87
vs Industry
5
Median 3Y
48.5
Median 5Y
51.1
Industry
7.4
vs History
vs Industry
1
Median 3Y
-44
Median 5Y
-46.7
Industry
14.7
Forward
55.2
vs History
vs Industry
Median 3Y
-16.8
Median 5Y
-19
Industry
18.6
Forward
-31.3
vs History
vs Industry
Median 3Y
-15.8
Median 5Y
-18.6
Industry
15
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-4.4
Industry
17.7
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
2.3B USD 1.1 -0.8 -5 -4.1
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
1.2T CNY 3.3 22 19.3 19.3
FR
Schneider Electric SE
PAR:SU
133.6B EUR 3.5 31.3 17 21
IE
Eaton Corporation PLC
NYSE:ETN
149B USD 5.9 37.8 26.8 31.9
CH
Abb Ltd
SIX:ABBN
95.8B CHF 3.6 28.9 19.4 22.2
US
Emerson Electric Co
NYSE:EMR
81.2B USD 4.6 33.9 18.9 29
KR
LG Energy Solution Ltd
KRX:373220
75.3T KRW 2.9 -64.7 21.1 97.3
US
Vertiv Holdings Co
NYSE:VRT
50B USD 5.9 75 29.4 35
US
AMETEK Inc
NYSE:AME
41.5B USD 6 29.3 19.3 23.4
US
Rockwell Automation Inc
NYSE:ROK
40.2B USD 5 44.5 26.6 36.3
FR
Legrand SA
PAR:LR
32.7B EUR 3.8 28 17.5 21.5
P/E Multiple
Earnings Growth PEG
US
Sunrun Inc
NASDAQ:RUN
Average P/E: 36.8
Negative Multiple: -0.8
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
22
23%
1
FR
Schneider Electric SE
PAR:SU
31.3
19%
1.6
IE
Eaton Corporation PLC
NYSE:ETN
37.8
16%
2.4
CH
Abb Ltd
SIX:ABBN
28.9
11%
2.6
US
Emerson Electric Co
NYSE:EMR
33.9
27%
1.3
KR
LG Energy Solution Ltd
KRX:373220
Negative Multiple: -64.7 N/A N/A
US
Vertiv Holdings Co
NYSE:VRT
75
61%
1.2
US
AMETEK Inc
NYSE:AME
29.3
11%
2.7
US
Rockwell Automation Inc
NYSE:ROK
44.5
16%
2.8
FR
Legrand SA
PAR:LR
28
11%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Sunrun Inc
NASDAQ:RUN
Average EV/EBITDA: 21.5
Negative Multiple: -5
139%
N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
19.3
34%
0.6
FR
Schneider Electric SE
PAR:SU
17
10%
1.7
IE
Eaton Corporation PLC
NYSE:ETN
26.8
12%
2.2
CH
Abb Ltd
SIX:ABBN
19.4
9%
2.2
US
Emerson Electric Co
NYSE:EMR
18.9
12%
1.6
KR
LG Energy Solution Ltd
KRX:373220
21.1
42%
0.5
US
Vertiv Holdings Co
NYSE:VRT
29.4
20%
1.5
US
AMETEK Inc
NYSE:AME
19.3
6%
3.2
US
Rockwell Automation Inc
NYSE:ROK
26.6
12%
2.2
FR
Legrand SA
PAR:LR
17.5
8%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Sunrun Inc
NASDAQ:RUN
Average EV/EBIT: 33.7
Negative Multiple: -4.1
N/A N/A
CN
Contemporary Amperex Technology Co Ltd
SZSE:300750
19.3
21%
0.9
FR
Schneider Electric SE
PAR:SU
21
12%
1.7
IE
Eaton Corporation PLC
NYSE:ETN
31.9
15%
2.1
CH
Abb Ltd
SIX:ABBN
22.2
10%
2.2
US
Emerson Electric Co
NYSE:EMR
29
25%
1.2
KR
LG Energy Solution Ltd
KRX:373220
97.3
121%
0.8
US
Vertiv Holdings Co
NYSE:VRT
35
25%
1.4
US
AMETEK Inc
NYSE:AME
23.4
8%
2.9
US
Rockwell Automation Inc
NYSE:ROK
36.3
14%
2.6
FR
Legrand SA
PAR:LR
21.5
10%
2.2