1.52 - 1.58
1.19 - 3.37
354.5K / 984.1K (Avg.)
-1.64 | -0.94
Analyze DCF forecasts for the company and compare them with competitors.
104.33M
Worse than RUN's revenue of 3.87B.
-4.06%
Worse than RUN's revenue growth rate of 30.88%.
-10.17M
Better than RUN's ebitda of -811.62M.
-9.75%
Better than RUN's ebitda margin of -20.97%.
-12.40M
Better than RUN's ebit of -1.73B.
-11.89%
Better than RUN's ebit margin of -44.77%.
2.23M
Better than RUN's depreciation of 921.43M.
22.66M
Worse than RUN's total cash of 1.46B.
21.72%
Worse than RUN's cash as percentage of revenue of 37.62%.
25.93M
Better than RUN's receivables of 349.69M.
24.86%
Worse than RUN's receivables as percentage of revenue of 9.03%.
16.79M
Better than RUN's inventories of 1.14B.
16.10%
Better than RUN's inventories as percentage of revenue of 29.33%.
13.24M
Better than RUN's accounts payable of 706.27M.
12.69%
Better than RUN's payables as percentage of revenue of 18.24%.
-1.36M
Worse than RUN's capital expenditure of -3.75B.
-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%.
-7.97M
Better than RUN's ebiat of -1.56B.
29.46M
Better than RUN's unlevered free cash flow of -4.57B.
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.
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 analyst forecasts for the company and compare them with competitors.
350.00M
No peer data available for comparison.
-34.12M
No peer data available for comparison.
0.08
No peer data available for comparison.
6.03M
No peer data available for comparison.
-41.61M
No peer data available for comparison.
158.44M
No peer data available for comparison.
