1.52 - 1.58
1.19 - 3.37
354.5K / 984.1K (Avg.)
-1.64 | -0.94
View analysts' price targets and recommendations, and compare them with competitors.
$17.50
Has upside compared to RUN's downside of 28.39%.
Hold
Worse than RUN's analyst recommendation of Buy.
Analyze DCF forecasts for the company and compare them with competitors.
88.39M
Worse than RUN's revenue of 6.62B.
-4.06%
Worse than RUN's revenue growth rate of 26.57%.
-8.62M
Better than RUN's ebitda of -2.67B.
-9.75%
Better than RUN's ebitda margin of -40.36%.
-10.51M
Better than RUN's ebit of -3.94B.
-11.89%
Better than RUN's ebit margin of -59.53%.
1.89M
Better than RUN's depreciation of 1.67B.
19.20M
Worse than RUN's total cash of 2.45B.
21.72%
Worse than RUN's cash as percentage of revenue of 36.98%.
21.97M
Better than RUN's receivables of 590.55M.
24.86%
Worse than RUN's receivables as percentage of revenue of 8.92%.
14.23M
Better than RUN's inventories of 1.80B.
16.10%
Better than RUN's inventories as percentage of revenue of 27.20%.
11.22M
Better than RUN's accounts payable of 1.09B.
12.69%
Better than RUN's payables as percentage of revenue of 16.52%.
-1.16M
Worse than RUN's capital expenditure of -6.44B.
-1.31%
Worse than RUN's capex as percentage of revenue of -97.33%.
6.97%
Better than RUN's weighted average cost of capital (wacc) of 7.22%.
7.17%
Better than RUN's cost of equity of 16.61%.
10.60%
Worse than RUN's cost of debt of 6.51%.
0.67
Better than RUN's beta of 2.66.
75.35M
Better than RUN's diluted shares outstanding of 222.22M.
153.06M
Better than RUN's total debt of 13.02B.
125.83M
Worse than RUN's total equity of 2.51B.
278.89M
Worse than RUN's total capital of 15.53B.
54.88%
Better than RUN's debt weighting of 83.85%.
45.12%
Better than RUN's equity weighting of 16.15%.
-6.75M
Better than RUN's ebiat of -3.28B.
-4.96M
Better than RUN's unlevered free cash flow of -8.32B.
1.00%
Worse than RUN's long-term growth rate of 2.00%.
-83.85M
Better than RUN's terminal value of -162.42B.
-49.12M
Better than RUN's enterprise value of -136.41B.
139.68M
Better than RUN's net debt of 12.45B.
-188.80M
Better than RUN's equity value of -148.86B.
-2.51
Better than RUN's equity value per share of -669.89.
Analyze analyst forecasts for the company and compare them with competitors.
1.56B
No peer data available for comparison.
-485.33M
No peer data available for comparison.
-0.20
No peer data available for comparison.
-832.69M
No peer data available for comparison.
-604.71M
No peer data available for comparison.
944.07M
No peer data available for comparison.
