EN DE

Sunrun Inc (RUN) Fair Value & Analysis

Technology · US · Market cap $3.0B · ISIN US86771W1053

What is Sunrun Inc really worth?

SI Sunrun Inc logo Sunrun Inc RUN · US
Price$8.93
Fair Value$22.77
Upside+155.0%
Quality33/100

Below-average quality, trading 61% below our fair value of $22.77.

Watch Sunrun Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 17.9% net margin

Risks

!Expensive Growth (revenue 5y +26.2 %/yr)
!High debt · negative free cash flow
!Mixed vs. peers (6/14)
!Narrow moat 27/100
!Evidence only low, so the estimate is less certain
!Weak on dividend: 9 out of 100
Evidence: Low Range $17.08 – $28.46

Fair value as of: Sep 2, 2026

From 12 valuation models · updated 2 days ago

Share price −19.0% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The large discount to fair value meets weak quality (33/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case ($17.08). The market is more pessimistic than our downside scenario.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Price vs Fair Value (5 years)

$58.66 $5.67 Fair Value $22.77 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 2, 2026.

How to read this chart

60‑month range $5.67 – $58.66 · fair‑value band $17.08 – $28.46 · the $8.93 price screens below the $22.77 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 4 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 2, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Sunrun Inc (RUN) currently trades at $8.93, while our model-based Fair Value estimate is $22.77, implying the stock looks roughly 60.8% undervalued today. The Quality Score stands at 33/100 (below-average quality), in the Technology sector. Bull case: the DCF Models group reads highest at a median of $106.65 per share, and 9 of the 12 models we run sit above the $8.93 price. Bear case: the Asset-Based group reads lowest at $8.80, and 3 of the 12 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Sunrun Inc generated revenue of $3.2B at a net margin of 17.9%. Revenue grew 43.2% year over year. It earns a return on equity of −22.7%. Net debt stands at $13.6B. Fundamentals as of Sep 2, 2026

Our scenario range runs from $17.08 (bear case) to $28.46 (bull case); at $8.93, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic. The share trades about 60% below its 52-week high and 66% above its 52-week low, currently below its 200-day average. For context, the median of 10 Technology peers we cover trades at −6% fair-value upside, at 155%, RUN screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $1.45 per share, which is 6.4 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Gordon GGM $0.6000 $1.19 $1.80 67
DDM Multi-Stage $0.6000 $1.03 $1.25 67
Growth-Adj P/E $57.62 $82.32 $107.02 67
All 12 models by family
DCF Models
Owner Earnings $17.79 $106.65 $286.33 65
Earnings-Based
Graham-Dodd $12.83 $89.45 $125.53 63
Lynch FV $43.57 $62.24 $80.92 61
PEG = 1.0 $43.57 $62.24 $80.92 57
Dividend Discount
Gordon GGM $0.6000 $1.19 $1.80 67
DDM Multi-Stage $0.6000 $1.03 $1.25 67
Multiples
P/E Multiple $29.71 $39.61 $49.51 63
P/S Multiple $18.59 $24.79 $30.99 58
P/B Multiple $24.05 $32.07 $40.08 55
Asset-Based
NCAV (Graham) $6.57 $8.80 $13.13 54
Economic Profit
Residual Income $12.70 $16.79 $52.93 64
Growth Earnings
Growth-Adj P/E $57.62 $82.32 $107.02 67

Widest divergence: DCF Models ($106.65) versus Dividend Discount ($1.03). Highest evidence: Gordon GGM (67).

Notify me when RUN reaches fair value

Put RUN on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 4.2
P/S ratio 0.64 P/E × margin
EPS (TTM) $2.13 price ÷ EPS = P/E 4.2
Dividend yield 0.4% payout 1.9%
Net margin 15.2% FY2025
Return on equity −22.7% TTM
More key figures
Profitability
Return on assets (EBIT) −7.2% avg 5y
Operating margin −6.0% TTM
Growth
Revenue (TTM) $3.2B TTM
Revenue growth (YoY) +43.2% 3y avg +8.4%
EPS growth (YoY) +214%
Balance sheet & cash flow
Free cash flow −$423M FY2025
Net debt $13.6B FY2025

Figures from reported company fundamentals · as of Sep 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 33/100

Of which business quality 30 · Market factors (momentum, volatility) 1

Profitability 31
Margins and returns on capital today
Quality Growth 92
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 6
Balance sheet, leverage, solvency risk
Investment 87
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 3
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 2
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Sunrun Inc. designs, develops, installs, sells, owns, and maintains residential solar energy systems in the United States. The company sells solar energy systems and products, such as panels and racking; and solar leads generated to customers.

Full company description

Sunrun Inc. designs, develops, installs, sells, owns, and maintains residential solar energy systems in the United States. The company sells solar energy systems and products, such as panels and racking; and solar leads generated to customers. It offers battery storage along with solar energy systems; and sells services to commercial developers through multi-family and new homes. Its primary customers are residential homeowners. The company markets and sells its products through direct-to-consumer approach across online, retail, mass media, digital media, canvassing, field marketing, and referral channels, as well as its partner network. It also operates distributed electricity power plants. Sunrun Inc. was founded in 2007 and is headquartered in San Francisco, California.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Sunrun Inc reported revenue of $3.0B in FY2025 versus $1.6B in FY2021, a compound +16.4%/yr. Reported net income was $450M in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$3.0B
Latest YoY
+45.1%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+8.4%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+26.2%
Avg. revenue growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+39.4%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+37.6% (37.2 + 0.4)
Revenue +16.4%/yr
FY21 $1.6B
FY22 $2.3B
FY23 $2.3B
FY24 $2.0B
FY25 $3.0B
Net income
FY21 −$79.4M
FY22 $173M
FY23 −$1.6B
FY24 −$2.8B
FY25 $450M

Watch RUN: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Sunrun Inc Fair Value". https://www.fairvalue-calculator.com/stock/RUN

Peer Group

Solar · 109 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 33 · Bottom 25%
Fair Value upside +155% · Top 25%
Return on assets 0% · Above median
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) −6% · Below median
Revenue growth 43% · Top 25%
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 4.60× · Higher than 75% of peers

Valuation Multiples vs Solar median · lower = cheaper

P/E (TTM) 4.2× · Cheaper than 75% of peers
P/B 0.95× · Cheaper than median
P/S (TTM) 0.94× · Pricier than median
EV/EBITDA 23.4× · Pricier than 75% of peers
PEG 3.07× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 15
FUTURE100 · sector 0
PAST0 · sector 0
HEALTH0 · sector 85
DIVIDEND9 · sector 29

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Solar stocks, each showing price versus our Fair Value estimate (as of Sep 2, 2026).

Stock Price Fair Value vs Fair Value
First Solar, Inc FSLR $210.10 $392.12 +87%
Nextpower Inc NXT $103.67 $69.61 −33%
Waaree Energies Limited WAAREEENER ₹2,624 ₹2,709 +3%
Tongwei Co 600438 ¥12.89 ¥12.13 −6%
Jinko Solar Co 688223 ¥4.16 ¥6.47 +56%
Enphase Energy, Inc ENPH $39.25 $24.15 −38%
CSI Solar Co 688472 ¥10.28 ¥6.76 −34%
Hengdian Group 002056 ¥21.53 ¥31.86 +48%
Premier Energies Limited PREMIERENE ₹1,017 ₹648.94 −36%
Trina Solar Co 688599 ¥12.77 ¥7.97 −38%

Compare Sunrun Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Technology stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Sunrun Inc (RUN) overvalued or undervalued?
As of Sep 2, 2026, our model estimates a fair value of $22.77 versus a price of $8.93, about +155% upside (undervalued).
What is the fair value of RUN?
Our model-based fair value for Sunrun Inc is $22.77 (as of Sep 2, 2026), built from audited fundamentals. The current price: $8.93.
What is the quality score of RUN?
Sunrun Inc has a Quality Score of 33/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Sunrun Inc (RUN)?
Sunrun Inc reported trailing-twelve-month revenue of about $3.2B (latest available figure, as of Sep 2, 2026).
What is the net profit margin of RUN?
The net profit margin of Sunrun Inc is about 17.9%, meaning it keeps roughly 17.9% of revenue as net income. Based on the latest reported figures.
Does Sunrun Inc pay a dividend?
Sunrun Inc currently shows a dividend yield of about 0.45% relative to its recent price (as of Sep 2, 2026).
Free · no account needed

Watch Sunrun Inc in the live analysis

One click puts Sunrun Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.