investorscraft@gmail.com

Intrinsic ValueSunrun Inc. (RUN)

Previous Close$16.06
Intrinsic Value
Upside potential
Previous Close
$16.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sunrun Inc. operates in the renewable energy sector, specializing in residential solar energy solutions and battery storage systems. The company generates revenue primarily through solar lease agreements, power purchase agreements (PPAs), and direct system sales, offering homeowners cost-effective alternatives to traditional utility power. Sunrun’s vertically integrated model spans installation, financing, and maintenance, positioning it as a leader in the U.S. residential solar market. The company benefits from regulatory tailwinds, including federal tax credits and state-level incentives, which bolster demand for clean energy solutions. Sunrun’s market position is reinforced by its extensive network of installation partners and proprietary technology, which enhances system efficiency and customer retention. Despite competition from utilities and other solar providers, Sunrun’s brand recognition and scalable platform provide a competitive edge in a rapidly evolving industry.

Revenue Profitability And Efficiency

Sunrun reported revenue of $2.04 billion for the fiscal year ending December 31, 2024, reflecting its strong market presence in residential solar. However, the company posted a net loss of $2.85 billion, driven by high operating costs and capital expenditures. Operating cash flow was negative at $766 million, underscoring the capital-intensive nature of its business model. Efficiency metrics remain pressured by upfront installation costs and financing expenses.

Earnings Power And Capital Efficiency

Sunrun’s diluted EPS of -$12.81 highlights significant earnings challenges, exacerbated by substantial investments in growth and infrastructure. The company’s capital expenditures totaled $2.70 billion, indicating aggressive expansion but straining near-term profitability. While long-term contracts provide recurring revenue, the current capital efficiency is low, with returns overshadowed by high leverage and operational costs.

Balance Sheet And Financial Health

Sunrun’s balance sheet shows $575 million in cash and equivalents against total debt of $13.02 billion, reflecting a highly leveraged position. The debt load raises concerns about financial flexibility, particularly given negative operating cash flow. The company’s ability to service debt hinges on future cash flow generation and access to capital markets, which may be constrained by rising interest rates.

Growth Trends And Dividend Policy

Sunrun’s growth is driven by increasing adoption of residential solar and energy storage, supported by regulatory incentives. However, the company does not pay dividends, reinvesting all cash flows into expansion and technology. Growth trends remain positive, but profitability must improve to sustain long-term viability. The absence of a dividend aligns with its capital-intensive growth strategy.

Valuation And Market Expectations

Sunrun’s valuation reflects high growth expectations but also significant execution risks. Investors price in future cash flows from solar leases and PPAs, though near-term losses and leverage weigh on sentiment. Market expectations hinge on the company’s ability to achieve scale and operational efficiency while navigating macroeconomic and regulatory uncertainties.

Strategic Advantages And Outlook

Sunrun’s strategic advantages include its leading market share, proprietary technology, and regulatory tailwinds. The outlook depends on execution in scaling operations, managing debt, and improving unit economics. Long-term prospects are tied to the broader transition to renewable energy, but near-term challenges persist. Success will require balancing growth investments with financial discipline to achieve sustainable profitability.

Sources

10-K filing, company investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount