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.
92.13M
Worse than RUN's revenue of 8.68B.
-4.06%
Worse than RUN's revenue growth rate of 30.88%.
-8.98M
Better than RUN's ebitda of -1.82B.
-9.75%
Better than RUN's ebitda margin of -20.97%.
-10.95M
Better than RUN's ebit of -3.89B.
-11.89%
Better than RUN's ebit margin of -44.77%.
1.97M
Better than RUN's depreciation of 2.07B.
20.01M
Worse than RUN's total cash of 3.26B.
21.72%
Worse than RUN's cash as percentage of revenue of 37.62%.
22.90M
Better than RUN's receivables of 784.01M.
24.86%
Worse than RUN's receivables as percentage of revenue of 9.03%.
14.83M
Better than RUN's inventories of 2.55B.
16.10%
Better than RUN's inventories as percentage of revenue of 29.33%.
11.69M
Better than RUN's accounts payable of 1.58B.
12.69%
Better than RUN's payables as percentage of revenue of 18.24%.
-1.20M
Worse than RUN's capital expenditure of -8.41B.
-1.31%
Worse than RUN's capex as percentage of revenue of -96.91%.
6.97%
Better than RUN's weighted average cost of capital (wacc) of 7.02%.
7.17%
Better than RUN's cost of equity of 16.71%.
10.60%
Worse than RUN's cost of debt of 5.89%.
0.67
Better than RUN's beta of 2.61.
75.35M
Better than RUN's diluted shares outstanding of 216.64M.
153.06M
Better than RUN's total debt of 11.09B.
125.83M
Worse than RUN's total equity of 1.98B.
278.89M
Worse than RUN's total capital of 13.07B.
54.88%
Better than RUN's debt weighting of 84.83%.
45.12%
Better than RUN's equity weighting of 15.17%.
-7.03M
Better than RUN's ebiat of -3.49B.
-5.17M
Better than RUN's unlevered free cash flow of -10.24B.
1.00%
Worse than RUN's long-term growth rate of 2.00%.
-83.85M
Better than RUN's terminal value of -208.22B.
-49.12M
Better than RUN's enterprise value of -173.78B.
139.68M
Better than RUN's net debt of 10.41B.
-188.80M
Better than RUN's equity value of -184.18B.
-2.51
Better than RUN's equity value per share of -850.17.
Analyze analyst forecasts for the company and compare them with competitors.
1.86B
No peer data available for comparison.
-932.60M
No peer data available for comparison.
-0.58
No peer data available for comparison.
-1.28B
No peer data available for comparison.
-1.34B
No peer data available for comparison.
373.84M
No peer data available for comparison.
