Intrinsic value of SunRun - RUN

Previous Close

$6.69

  Intrinsic Value

$1.33

stock screener

  Rating & Target

str. sell

-80%

Previous close

$6.69

 
Intrinsic value

$1.33

 
Up/down potential

-80%

 
Rating

str. sell

We calculate the intrinsic value of RUN stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Shares outstanding, mln

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
2016(a)
   2017
   2018
   2019
   2020
   2021
   2022
   2023
   2024
   2025
   2026
   2027
   2028
   2029
   2030
   2031
   2032
   2033
   2034
   2035
   2036
   2037
   2038
   2039
   2040
   2041
   2042
   2043
   2044
   2045
   2046

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  48.85
  25.90
  23.81
  21.93
  20.24
  18.71
  17.34
  16.11
  15.00
  14.00
  13.10
  12.29
  11.56
  10.90
  10.31
  9.78
  9.30
  8.87
  8.49
  8.14
  7.82
  7.54
  7.29
  7.06
  6.85
  6.67
  6.50
  6.35
  6.22
  6.09
  5.98
Revenue, $m
  454
  572
  708
  863
  1,037
  1,232
  1,445
  1,678
  1,930
  2,200
  2,488
  2,793
  3,116
  3,456
  3,813
  4,185
  4,575
  4,981
  5,403
  5,843
  6,300
  6,775
  7,269
  7,782
  8,315
  8,870
  9,446
  10,046
  10,671
  11,321
  11,998
Variable operating expenses, $m
 
  554
  684
  833
  999
  1,185
  1,388
  1,611
  1,851
  2,109
  2,384
  2,667
  2,975
  3,299
  3,640
  3,996
  4,367
  4,755
  5,158
  5,578
  6,014
  6,468
  6,939
  7,429
  7,938
  8,467
  9,018
  9,590
  10,186
  10,807
  11,454
Fixed operating expenses, $m
 
  239
  245
  251
  257
  264
  270
  277
  284
  291
  298
  306
  313
  321
  329
  337
  346
  355
  363
  372
  382
  391
  401
  411
  421
  432
  443
  454
  465
  477
  489
Total operating expenses, $m
  669
  793
  929
  1,084
  1,256
  1,449
  1,658
  1,888
  2,135
  2,400
  2,682
  2,973
  3,288
  3,620
  3,969
  4,333
  4,713
  5,110
  5,521
  5,950
  6,396
  6,859
  7,340
  7,840
  8,359
  8,899
  9,461
  10,044
  10,651
  11,284
  11,943
Operating income, $m
  -215
  -222
  -221
  -221
  -219
  -217
  -213
  -210
  -205
  -200
  -194
  -179
  -172
  -164
  -156
  -148
  -138
  -128
  -118
  -107
  -96
  -84
  -71
  -58
  -44
  -29
  -14
  2
  19
  37
  56
EBITDA, $m
  -111
  -87
  -56
  -21
  19
  64
  114
  170
  230
  295
  364
  438
  516
  599
  686
  777
  872
  971
  1,075
  1,183
  1,295
  1,412
  1,534
  1,660
  1,792
  1,929
  2,072
  2,220
  2,375
  2,537
  2,705
Interest expense (income), $m
  26
  36
  62
  92
  126
  165
  208
  255
  306
  362
  422
  485
  553
  624
  699
  778
  860
  946
  1,036
  1,129
  1,226
  1,327
  1,432
  1,541
  1,655
  1,773
  1,895
  2,022
  2,155
  2,293
  2,436
Earnings before tax, $m
  -267
  -258
  -284
  -313
  -345
  -381
  -421
  -465
  -512
  -562
  -616
  -664
  -725
  -788
  -855
  -925
  -999
  -1,075
  -1,154
  -1,237
  -1,322
  -1,411
  -1,504
  -1,599
  -1,699
  -1,802
  -1,909
  -2,020
  -2,136
  -2,256
  -2,381
Tax expense, $m
  36
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  92
  -258
  -284
  -313
  -345
  -381
  -421
  -465
  -512
  -562
  -616
  -664
  -725
  -788
  -855
  -925
  -999
  -1,075
  -1,154
  -1,237
  -1,322
  -1,411
  -1,504
  -1,599
  -1,699
  -1,802
  -1,909
  -2,020
  -2,136
  -2,256
  -2,381

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  206
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  3,573
  4,234
  5,242
  6,392
  7,685
  9,123
  10,705
  12,429
  14,293
  16,294
  18,428
  20,692
  23,084
  25,601
  28,241
  31,003
  33,888
  36,894
  40,025
  43,282
  46,668
  50,187
  53,844
  57,645
  61,595
  65,701
  69,972
  74,416
  79,041
  83,858
  88,876
Adjusted assets (=assets-cash), $m
  3,367
  4,234
  5,242
  6,392
  7,685
  9,123
  10,705
  12,429
  14,293
  16,294
  18,428
  20,692
  23,084
  25,601
  28,241
  31,003
  33,888
  36,894
  40,025
  43,282
  46,668
  50,187
  53,844
  57,645
  61,595
  65,701
  69,972
  74,416
  79,041
  83,858
  88,876
Revenue / Adjusted assets
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
  0.135
Average production assets, $m
  2,356
  2,966
  3,672
  4,477
  5,383
  6,391
  7,499
  8,707
  10,013
  11,414
  12,909
  14,495
  16,171
  17,934
  19,783
  21,718
  23,739
  25,845
  28,038
  30,320
  32,692
  35,157
  37,719
  40,381
  43,148
  46,025
  49,017
  52,129
  55,369
  58,743
  62,259
Working capital, $m
  124
  -66
  -81
  -99
  -119
  -142
  -166
  -193
  -222
  -253
  -286
  -321
  -358
  -397
  -438
  -481
  -526
  -573
  -621
  -672
  -725
  -779
  -836
  -895
  -956
  -1,020
  -1,086
  -1,155
  -1,227
  -1,302
  -1,380
Total debt, $m
  1,065
  1,772
  2,631
  3,611
  4,713
  5,938
  7,286
  8,755
  10,343
  12,048
  13,866
  15,795
  17,833
  19,977
  22,226
  24,580
  27,037
  29,599
  32,266
  35,041
  37,926
  40,925
  44,040
  47,278
  50,644
  54,143
  57,781
  61,567
  65,508
  69,612
  73,887
Total liabilities, $m
  2,900
  3,607
  4,466
  5,446
  6,548
  7,773
  9,121
  10,590
  12,178
  13,883
  15,701
  17,630
  19,668
  21,812
  24,061
  26,415
  28,872
  31,434
  34,101
  36,876
  39,761
  42,760
  45,875
  49,113
  52,479
  55,978
  59,616
  63,402
  67,343
  71,447
  75,722
Total equity, $m
  673
  627
  776
  946
  1,137
  1,350
  1,584
  1,840
  2,115
  2,412
  2,727
  3,062
  3,416
  3,789
  4,180
  4,589
  5,015
  5,460
  5,924
  6,406
  6,907
  7,428
  7,969
  8,531
  9,116
  9,724
  10,356
  11,014
  11,698
  12,411
  13,154
Total liabilities and equity, $m
  3,573
  4,234
  5,242
  6,392
  7,685
  9,123
  10,705
  12,430
  14,293
  16,295
  18,428
  20,692
  23,084
  25,601
  28,241
  31,004
  33,887
  36,894
  40,025
  43,282
  46,668
  50,188
  53,844
  57,644
  61,595
  65,702
  69,972
  74,416
  79,041
  83,858
  88,876
Debt-to-equity ratio
  1.582
  2.830
  3.390
  3.820
  4.140
  4.400
  4.600
  4.760
  4.890
  5.000
  5.080
  5.160
  5.220
  5.270
  5.320
  5.360
  5.390
  5.420
  5.450
  5.470
  5.490
  5.510
  5.530
  5.540
  5.560
  5.570
  5.580
  5.590
  5.600
  5.610
  5.620
Adjusted equity ratio
  0.139
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148
  0.148

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  92
  -258
  -284
  -313
  -345
  -381
  -421
  -465
  -512
  -562
  -616
  -664
  -725
  -788
  -855
  -925
  -999
  -1,075
  -1,154
  -1,237
  -1,322
  -1,411
  -1,504
  -1,599
  -1,699
  -1,802
  -1,909
  -2,020
  -2,136
  -2,256
  -2,381
Depreciation, amort., depletion, $m
  104
  135
  165
  199
  238
  281
  328
  379
  435
  495
  558
  617
  688
  763
  842
  924
  1,010
  1,100
  1,193
  1,290
  1,391
  1,496
  1,605
  1,718
  1,836
  1,959
  2,086
  2,218
  2,356
  2,500
  2,649
Funds from operations, $m
  -169
  -123
  -118
  -113
  -107
  -101
  -93
  -85
  -77
  -67
  -58
  -47
  -37
  -25
  -14
  -1
  12
  25
  39
  54
  69
  85
  101
  119
  137
  157
  177
  198
  220
  244
  269
Change in working capital, $m
  -18
  -14
  -16
  -18
  -20
  -22
  -25
  -27
  -29
  -31
  -33
  -35
  -37
  -39
  -41
  -43
  -45
  -47
  -49
  -51
  -53
  -55
  -57
  -59
  -61
  -64
  -66
  -69
  -72
  -75
  -78
Cash from operations, $m
  -151
  -109
  -103
  -95
  -87
  -78
  -69
  -59
  -48
  -36
  -25
  -12
  1
  14
  27
  42
  56
  72
  88
  104
  121
  139
  158
  178
  199
  220
  243
  267
  292
  319
  347
Maintenance CAPEX, $m
  0
  -100
  -126
  -156
  -191
  -229
  -272
  -319
  -371
  -426
  -486
  -549
  -617
  -688
  -763
  -842
  -924
  -1,010
  -1,100
  -1,193
  -1,290
  -1,391
  -1,496
  -1,605
  -1,718
  -1,836
  -1,959
  -2,086
  -2,218
  -2,356
  -2,500
New CAPEX, $m
  -740
  -610
  -706
  -805
  -906
  -1,007
  -1,108
  -1,208
  -1,306
  -1,401
  -1,495
  -1,586
  -1,675
  -1,763
  -1,849
  -1,935
  -2,020
  -2,106
  -2,193
  -2,281
  -2,372
  -2,465
  -2,562
  -2,662
  -2,767
  -2,877
  -2,992
  -3,113
  -3,240
  -3,374
  -3,515
Cash from investing activities, $m
  -745
  -710
  -832
  -961
  -1,097
  -1,236
  -1,380
  -1,527
  -1,677
  -1,827
  -1,981
  -2,135
  -2,292
  -2,451
  -2,612
  -2,777
  -2,944
  -3,116
  -3,293
  -3,474
  -3,662
  -3,856
  -4,058
  -4,267
  -4,485
  -4,713
  -4,951
  -5,199
  -5,458
  -5,730
  -6,015
Free cash flow, $m
  -896
  -820
  -935
  -1,057
  -1,184
  -1,315
  -1,449
  -1,586
  -1,724
  -1,864
  -2,005
  -2,148
  -2,292
  -2,437
  -2,585
  -2,735
  -2,888
  -3,045
  -3,205
  -3,370
  -3,541
  -3,717
  -3,900
  -4,089
  -4,287
  -4,493
  -4,707
  -4,932
  -5,166
  -5,412
  -5,669
Issuance/(repayment) of debt, $m
  363
  737
  859
  979
  1,102
  1,225
  1,348
  1,469
  1,588
  1,705
  1,818
  1,929
  2,038
  2,144
  2,249
  2,354
  2,457
  2,562
  2,667
  2,775
  2,885
  2,998
  3,116
  3,238
  3,365
  3,499
  3,639
  3,786
  3,941
  4,104
  4,276
Issuance/(repurchase) of shares, $m
  7
  388
  433
  483
  537
  594
  655
  720
  787
  858
  932
  999
  1,079
  1,161
  1,246
  1,334
  1,425
  1,520
  1,617
  1,719
  1,823
  1,932
  2,045
  2,162
  2,283
  2,410
  2,541
  2,678
  2,820
  2,969
  3,123
Cash from financing (excl. dividends), $m  
  898
  1,125
  1,292
  1,462
  1,639
  1,819
  2,003
  2,189
  2,375
  2,563
  2,750
  2,928
  3,117
  3,305
  3,495
  3,688
  3,882
  4,082
  4,284
  4,494
  4,708
  4,930
  5,161
  5,400
  5,648
  5,909
  6,180
  6,464
  6,761
  7,073
  7,399
Total cash flow (excl. dividends), $m
  3
  305
  356
  405
  455
  505
  554
  603
  652
  699
  745
  781
  825
  868
  910
  953
  995
  1,037
  1,080
  1,123
  1,168
  1,213
  1,261
  1,310
  1,362
  1,416
  1,473
  1,532
  1,595
  1,661
  1,730
Retained Cash Flow (-), $m
  -119
  -388
  -433
  -483
  -537
  -594
  -655
  -720
  -787
  -858
  -932
  -999
  -1,079
  -1,161
  -1,246
  -1,334
  -1,425
  -1,520
  -1,617
  -1,719
  -1,823
  -1,932
  -2,045
  -2,162
  -2,283
  -2,410
  -2,541
  -2,678
  -2,820
  -2,969
  -3,123
Prev. year cash balance distribution, $m
 
  176
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
 
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
 
  94
  -76
  -78
  -82
  -90
  -101
  -116
  -136
  -159
  -187
  -219
  -254
  -293
  -336
  -382
  -431
  -483
  -538
  -596
  -656
  -719
  -784
  -851
  -921
  -994
  -1,068
  -1,146
  -1,225
  -1,308
  -1,393
Discount rate, %
 
  9.80
  10.29
  10.80
  11.34
  11.91
  12.51
  13.13
  13.79
  14.48
  15.20
  15.96
  16.76
  17.60
  18.48
  19.40
  20.37
  21.39
  22.46
  23.58
  24.76
  26.00
  27.30
  28.67
  30.10
  31.61
  33.19
  34.85
  36.59
  38.42
  40.34
PV of cash for distribution, $m
 
  85
  -63
  -57
  -53
  -51
  -50
  -49
  -48
  -47
  -45
  -43
  -40
  -36
  -31
  -27
  -22
  -18
  -14
  -11
  -8
  -6
  -4
  -3
  -2
  -1
  -1
  0
  0
  0
  0
Current shareholders' claim on cash, %
  100
  58.3
  35.7
  22.8
  15.0
  10.1
  7.0
  5.0
  3.6
  2.6
  1.9
  1.4
  1.1
  0.8
  0.6
  0.5
  0.4
  0.3
  0.2
  0.2
  0.1
  0.1
  0.1
  0.1
  0.1
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

Sunrun Inc. is engaged in the design, development, installation, sale, ownership and maintenance of residential solar energy systems (Projects) in the United States. The Company is engaged in providing solar energy services and products to its customers. As of December 31, 2016, it operated a fleet of residential solar energy systems in the United States, with approximately 134,000 customers across 16 states, as well as the District of Columbia. The Company sells to homeowners over the phone, in the field through canvassing and in-home sales and through retail sales channels through its strategic partners. The solar service offerings are provided through its lease and power purchase agreements. It sells solar service offerings and installs solar energy systems for homeowners through its direct-to-consumer channel. It sells solar energy systems to homeowners, as well as related products, such as solar panels, inverters, racking systems and other solar-related equipment to resellers.

FINANCIAL RATIOS  of  SunRun (RUN)

Valuation Ratios
P/E Ratio 7.6
Price to Sales 1.5
Price to Book 1
Price to Tangible Book
Price to Cash Flow -4.6
Price to Free Cash Flow -0.8
Growth Rates
Sales Growth Rate 48.9%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 21.7%
Cap. Spend. - 3 Yr. Gr. Rate 17.8%
Financial Strength
Quick Ratio 7
Current Ratio 0
LT Debt to Equity 153.8%
Total Debt to Equity 158.2%
Interest Coverage -9
Management Effectiveness
Return On Assets 3.9%
Ret/ On Assets - 3 Yr. Avg. -0.2%
Return On Total Capital 6.1%
Ret/ On T. Cap. - 3 Yr. Avg. -2.9%
Return On Equity 15%
Return On Equity - 3 Yr. Avg. -6.8%
Asset Turnover 0.1
Profitability Ratios
Gross Margin 12.1%
Gross Margin - 3 Yr. Avg. 10.8%
EBITDA Margin -30.2%
EBITDA Margin - 3 Yr. Avg. -46.7%
Operating Margin -47.4%
Oper. Margin - 3 Yr. Avg. -62.7%
Pre-Tax Margin -58.8%
Pre-Tax Margin - 3 Yr. Avg. -75.5%
Net Profit Margin 20.3%
Net Profit Margin - 3 Yr. Avg. -8.2%
Effective Tax Rate -13.5%
Eff/ Tax Rate - 3 Yr. Avg. -1.7%
Payout Ratio 0%

RUN stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the RUN stock intrinsic value calculation we used $454 million for the last fiscal year's total revenue generated by SunRun. The default revenue input number comes from 2016 income statement of SunRun. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our RUN stock valuation model: a) initial revenue growth rate of 25.9% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 9.8%, whose default value for RUN is calculated based on our internal credit rating of SunRun, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of SunRun.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of RUN stock the variable cost ratio is equal to 97.4%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $233 million in the base year in the intrinsic value calculation for RUN stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 3.5% for SunRun.

Corporate tax rate of 27% is the nominal tax rate for SunRun. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the RUN stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for RUN are equal to 518.9%.

Life of production assets of 23.5 years is the average useful life of capital assets used in SunRun operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for RUN is equal to -11.5%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $673 million for SunRun - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 109.864 million for SunRun is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of SunRun at the current share price and the inputted number of shares is $0.7 billion.

RELATED COMPANIES Price Int.Val. Rating
VSLR Vivint Solar 3.05 1.23  str.sell
CAFD 8Point3 Energy 12.17 3.38  str.sell
SPWR SunPower 7.12 1.76  str.sell
NEP NextEra Energy 38.62 26.04  sell

COMPANY NEWS

▶ Sunrun (RUN) in Focus: Stock Moves 11.7% Higher   [Feb-13-18 08:38AM  Zacks]
▶ Coverage On First Solar, Sunrun, SunPower Initiated At Disruptive Time   [Feb-12-18 04:34PM  Investor's Business Daily]
▶ Why Sunrun Inc.'s Shares Popped 14% Today   [03:41PM  Motley Fool]
▶ 5 of the Best Stocks Under $10 for 2018   [Feb-05-18 04:46PM  Zacks]
▶ 3 Stocks Under $10 That Surged Yesterday   [Jan-24-18 02:05PM  InvestorPlace]
▶ 3 Stocks Under $10 That Surged Today   [Jan-23-18 06:44PM  Zacks]
▶ Residential Energy Storage Systems Ready for Prime Time   [Dec-30-17 10:08AM  Motley Fool]
▶ Sunrun Receives Advancing Commonwealth Energy Storage Grant   [Dec-14-17 09:00AM  GlobeNewswire]
▶ 4 Leaders in Solar Battery Storage   [Nov-29-17 08:30AM  Motley Fool]
▶ 2 Residential Solar Giants Take Diverging Paths   [Nov-12-17 08:34AM  Motley Fool]
▶ Why Sunrun Inc's Shares Popped 14% Today   [Nov-09-17 03:00PM  Motley Fool]
▶ Solar Installers Are Starting to Turn a Profit   [Nov-08-17 06:35PM  Bloomberg]
▶ Sunrun posts 3Q profit   [05:27PM  Associated Press]
▶ Sunrun Inc. to Host Earnings Call   [01:40PM  ACCESSWIRE]
▶ [$$] Will New Tariffs Dim the Solar-Power Boom?   [Sep-30-17 12:49AM  Barrons.com]
▶ Comcast Jumps on Smart Home Wagon With New Gadgets   [Aug-29-17 01:10PM  InvestorPlace]
▶ This Week in Comcast: Sunny forecast ahead after solar deal   [08:10AM  American City Business Journals]
▶ Comcast to Market Sunrun Solar Roofs to Customers   [Aug-28-17 01:37PM  InvestorPlace]
▶ Why Sunrun Inc.'s Shares Popped 12% Today   [Aug-24-17 04:18PM  Motley Fool]
▶ Sunrun Sticks to 2017 Growth Plans   [Aug-09-17 02:03PM  Motley Fool]
▶ Sunrun beats 2Q profit forecasts   [Aug-07-17 11:56PM  Associated Press]
▶ Why Residential Solar Stocks May Have a Rough Quarter   [Jul-25-17 09:12AM  Motley Fool]
▶ Sunrun Celebrates 10 Years of Solar Innovation and Growth   [Jul-13-17 08:00AM  GlobeNewswire]
▶ Why Sunrun Inc.'s Shares Popped 41% in June   [Jul-10-17 01:29PM  Motley Fool]
▶ Residential Solar Installers Back on Growth Path   [Jul-02-17 11:32AM  Motley Fool]
Financial statements of RUN
Valuation of Stocks

The paper VALUATION OF STOCKS: The Quest for Intrinsic Value provides a detailed description of our valuation model and discloses the calculation algorithm.

FREE DOWNLOAD
Follow us on:   twitter   twitter   twitter   twitter

ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.