|
Sunrun Inc. (Run) Valation DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Sunrun Inc. (RUN) Bundle
Améliorez vos stratégies d'investissement avec la calculatrice DCF de Sunrun Inc. (Run)! Utilisez des données financières réelles de Sunrun, ajustez les projections et dépenses de croissance et observez instantanément comment ces modifications affectent la valeur intrinsèque de Sunrun Inc. (RUN).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 922.2 | 1,610.0 | 2,321.4 | 2,259.8 | 2,037.7 | 2,579.2 | 3,264.5 | 4,132.0 | 5,230.0 | 6,619.7 |
| Revenue Growth, % | 0 | 74.58 | 44.19 | -2.65 | -9.83 | 26.57 | 26.57 | 26.57 | 26.57 | 26.57 |
| EBITDA | -214.0 | -268.7 | 60.2 | -1,457.6 | -2,912.8 | -1,041.0 | -1,317.6 | -1,667.7 | -2,110.8 | -2,671.7 |
| EBITDA, % | -23.2 | -16.69 | 2.59 | -64.5 | -142.94 | -40.36 | -40.36 | -40.36 | -40.36 | -40.36 |
| Depreciation | 257.3 | 396.4 | 459.3 | 531.7 | 620.9 | 651.6 | 824.7 | 1,043.8 | 1,321.2 | 1,672.3 |
| Depreciation, % | 27.91 | 24.62 | 19.79 | 23.53 | 30.47 | 25.26 | 25.26 | 25.26 | 25.26 | 25.26 |
| EBIT | -471.3 | -665.1 | -399.1 | -1,989.3 | -3,533.7 | -1,535.3 | -1,943.3 | -2,459.7 | -3,113.3 | -3,940.6 |
| EBIT, % | -51.11 | -41.31 | -17.19 | -88.03 | -173.41 | -59.53 | -59.53 | -59.53 | -59.53 | -59.53 |
| Total Cash | 520.0 | 617.6 | 740.5 | 678.8 | 575.0 | 953.8 | 1,207.2 | 1,528.0 | 1,934.0 | 2,448.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 95.1 | 146.0 | 214.3 | 172.0 | 170.7 | 230.1 | 291.2 | 368.6 | 466.6 | 590.6 |
| Account Receivables, % | 10.32 | 9.07 | 9.23 | 7.61 | 8.38 | 8.92 | 8.92 | 8.92 | 8.92 | 8.92 |
| Inventories | 283.0 | 506.8 | 783.9 | 459.7 | 402.1 | 701.6 | 888.1 | 1,124.1 | 1,422.7 | 1,800.8 |
| Inventories, % | 30.69 | 31.48 | 33.77 | 20.34 | 19.73 | 27.2 | 27.2 | 27.2 | 27.2 | 27.2 |
| Accounts Payable | 207.4 | 288.1 | 339.2 | 230.7 | 354.2 | 426.0 | 539.3 | 682.5 | 863.9 | 1,093.5 |
| Accounts Payable, % | 22.49 | 17.9 | 14.61 | 10.21 | 17.38 | 16.52 | 16.52 | 16.52 | 16.52 | 16.52 |
| Capital Expenditure | -969.7 | -1,686.2 | -2,011.1 | -2,608.1 | 39.2 | -1,994.4 | -2,524.3 | -3,195.1 | -4,044.1 | -5,118.7 |
| Capital Expenditure, % | -105.15 | -104.73 | -86.63 | -115.41 | 1.93 | -77.33 | -77.33 | -77.33 | -77.33 | -77.33 |
| Tax Rate, % | 35.05 | 35.05 | 35.05 | 35.05 | 35.05 | 35.05 | 35.05 | 35.05 | 35.05 | 35.05 |
| EBITAT | -429.8 | -671.4 | -400.2 | -1,184.1 | -2,295.1 | -1,276.4 | -1,615.5 | -2,044.8 | -2,588.2 | -3,275.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,312.9 | -2,155.2 | -2,246.2 | -3,002.6 | -1,452.6 | -2,906.3 | -3,449.6 | -4,366.2 | -5,526.4 | -6,994.9 |
| WACC, % | 7.04 | 7.56 | 7.56 | 5.17 | 5.49 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -18,750.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -7,135 | |||||||||
| Terminal Value | -156,425 | |||||||||
| Present Terminal Value | -113,844 | |||||||||
| Enterprise Value | -132,595 | |||||||||
| Net Debt | 12,419 | |||||||||
| Equity Value | -145,013 | |||||||||
| Diluted Shares Outstanding, MM | 222 | |||||||||
| Equity Value Per Share | -652.58 |
What You Will Get
- Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: Sunrun Inc.’s (RUN) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model that tailors to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive RUN Data: Pre-filled with Sunrun’s historical performance metrics and future projections.
- Fully Customizable Inputs: Modify revenue growth rates, profit margins, discount rates, tax assumptions, and capital expenditures.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your custom inputs.
- Scenario Testing: Develop various forecasting scenarios to evaluate different valuation possibilities.
- User-Friendly Interface: Intuitive, organized, and suitable for both professionals and novices.
How It Works
- Download the Template: Gain immediate access to the Excel-based RUN DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Sunrun Inc.'s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the findings to inform your investment or financial strategies.
Why Choose This Calculator for Sunrun Inc. (RUN)?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for renewable energy investments.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios for Sunrun.
- In-Depth Analysis: Automatically computes Sunrun’s intrinsic value and Net Present Value for informed decision-making.
- Data-Rich Environment: Comes with historical and projected data to provide reliable starting points for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and energy sector consultants focusing on Sunrun Inc. (RUN).
Who Should Use This Product?
- Renewable Energy Students: Explore solar energy systems and apply concepts using real-world data.
- Researchers: Integrate industry models into studies or academic projects related to solar energy.
- Investors: Evaluate your investment strategies and assess valuation scenarios for Sunrun Inc. (RUN).
- Financial Analysts: Enhance your analysis with a customizable financial model tailored for solar companies.
- Homeowners: Understand how major solar providers like Sunrun Inc. (RUN) are evaluated in the market.
What the Template Contains
- Historical Data: Includes Sunrun Inc.’s (RUN) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Sunrun Inc.’s (RUN) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Sunrun Inc.’s (RUN) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.