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.
1.12B
Better than RUN's revenue of 922.19M.
No Data
No DCF data available for this metric in the selected year.
731.12M
Better than RUN's ebitda of -213.98M.
65.00%
Better than RUN's ebitda margin of -23.20%.
682.46M
Better than RUN's ebit of -471.32M.
60.67%
Better than RUN's ebit margin of -51.11%.
48.66M
Better than RUN's depreciation of 257.34M.
232.76M
Worse than RUN's total cash of 519.97M.
20.69%
Worse than RUN's cash as percentage of revenue of 56.38%.
223.37M
Worse than RUN's receivables of 95.14M.
19.86%
Worse than RUN's receivables as percentage of revenue of 10.32%.
210.58M
Better than RUN's inventories of 283.05M.
18.72%
Better than RUN's inventories as percentage of revenue of 30.69%.
166.07M
Better than RUN's accounts payable of 207.44M.
14.76%
Better than RUN's payables as percentage of revenue of 22.49%.
-21.11M
Worse than RUN's capital expenditure of -969.67M.
-1.88%
Worse than RUN's capex as percentage of revenue of -105.15%.
7.44%
Worse than RUN's weighted average cost of capital (wacc) of 7.09%.
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%.
492.99M
Better than RUN's ebiat of -429.80M.
252.66M
Better than RUN's unlevered free cash flow of -1.20B.
1.00%
Worse than RUN's long-term growth rate of 2.00%.
-83.85M
Better than RUN's terminal value of -208.22B.
-47.83M
Better than RUN's enterprise value of -173.27B.
139.68M
Better than RUN's net debt of 10.41B.
-187.51M
Better than RUN's equity value of -183.68B.
-2.49
Better than RUN's equity value per share of -847.85.
Analyze analyst forecasts for the company and compare them with competitors.
97.50M
No peer data available for comparison.
-9.51M
No peer data available for comparison.
-0.60
No peer data available for comparison.
-45.21M
No peer data available for comparison.
-11.59M
No peer data available for comparison.
44.14M
No peer data available for comparison.
