Discounted Cash Flow (DCF) Analysis Levered

Sunrun Inc. (RUN)

$12.18

+0.14 (+1.16%)
All numbers are in Millions, Currency in USD
Stock DCF: -1,268.82 | 12.18 | overvalue

Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Actual
2024
Projected
2025
Projected
2026
Projected
2027
Projected
2028
Projected
Revenue 858.58922.191,609.952,321.422,259.812,957.683,871.065,066.506,631.118,678.90
Revenue (%)
Operating Cash Flow -204.49-317.97-817.19-848.79-820.74-1,076.23-1,408.58-1,843.57-2,412.90-3,158.04
Operating Cash Flow (%)
Capital Expenditure -840.53-969.67-1,686.18-2,011.07-2,608.14-3,015.81-3,947.14-5,166.08-6,761.44-8,849.48
Capital Expenditure (%)
Free Cash Flow -1,045.02-1,287.65-2,503.37-2,859.86-3,428.88-4,092.04-5,355.72-7,009.65-9,174.34-12,007.52

Weighted Average Cost Of Capital

Share price $ 12.18
Beta 2.533
Diluted Shares Outstanding 216.64
Cost of Debt
Tax Rate 40.48
After-tax Cost of Debt 3.51%
Risk-Free Rate
Market Risk Premium
Cost of Equity 16.115
Total Debt 11,086.95
Total Equity 2,638.70
Total Capital 13,725.65
Debt Weighting 80.78
Equity Weighting 19.22
Wacc

Build Up Free Cash Flow

Year
A/P
2019
Actual
2020
Actual
2021
Actual
2022
Actual
2023
Actual
2024
Projected
2025
Projected
2026
Projected
2027
Projected
2028
Projected
Revenue 858.58922.191,609.952,321.422,259.812,957.683,871.065,066.506,631.118,678.90
Operating Cash Flow -204.49-317.97-817.19-848.79-820.74-1,076.23-1,408.58-1,843.57-2,412.90-3,158.04
Capital Expenditure -840.53-969.67-1,686.18-2,011.07-2,608.14-3,015.81-3,947.14-5,166.08-6,761.44-8,849.48
Free Cash Flow -1,045.02-1,287.65-2,503.37-2,859.86-3,428.88-4,092.04-5,355.72-7,009.65-9,174.34-12,007.52
WACC
PV LFCF -3,862.96-4,772.87-5,897.11-7,286.16-9,002.40
SUM PV LFCF -30,821.52

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 5.93
Free cash flow (t + 1) -12,247.67
Terminal Value -311,645.58
Present Value of Terminal Value -233,650.17

Intrinsic Value

Enterprise Value -264,471.69
Net Debt 10,408.13
Equity Value -274,879.82
Shares Outstanding 216.64
Equity Value Per Share -1,268.82