Valuation Sunrun Inc. Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-07-13			5-day change	1st Jan Change
217.59 ^MXN	-0.19%		-3.88%	-38.43%

07-02	Sunrun Insider Sold Shares Worth $680,320, According to a Recent SEC Filing	MT
06-24	Sunrun Shares Rise on Deal With Tesla, Renew Home to Supply Power for Data Centers	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,100	5,119	4,277	2,075	4,270	2,960	-	-
Change	-	-27.91%	-16.45%	-51.48%	105.75%	-30.66%	-	-
Enterprise Value (EV) ¹	13,329	13,083	14,270	14,494	18,198	18,131	20,073	22,246
Change	-	-1.85%	9.08%	1.57%	25.56%	-0.36%	10.71%	10.83%
P/E	-87.9x	30x	-2.65x	-0.72x	10.8x	10.5x	89.3x	18.3x
PBR	1.14x	0.77x	0.82x	0.82x	1.37x	0.79x	0.77x	0.79x
PEG	-	-0x	0x	-0x	-0x	-0.3x	-1x	0x
Capitalization / Revenue	4.41x	2.21x	1.89x	1.02x	1.44x	0.97x	0.91x	0.81x
EV / Revenue	8.28x	5.64x	6.31x	7.11x	6.15x	5.96x	6.17x	6.12x
EV / EBITDA	-47.9x	-62x	-62x	303x	30.4x	27.7x	27.7x	25.9x
EV / EBIT	-20x	-19.8x	-18.7x	-25.3x	-144x	-97.5x	-265x	894x
EV / FCF	-5.32x	-0x	-4.16x	-4.18x	-6.23x	-8.14x	-6.77x	-4.81x
FCF Yield	-18.8%	-21,860%	-24%	-23.9%	-16.1%	-12.3%	-14.8%	-20.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.39	0.8	-7.41	-12.81	1.71	1.18	0.1389	0.6774
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,610	2,321	2,260	2,038	2,957	3,044	3,255	3,637
EBITDA ¹	-278.1	-211.1	-230.3	47.84	599.4	654.2	725.7	859.2
EBIT ¹	-666.2	-662.2	-762	-573	-126.1	-185.9	-75.88	24.89
Net income ¹	-79.42	173.4	-1,604	-2,846	449.9	359.8	79.01	86
Net Debt ¹	6,229	7,964	9,993	12,419	13,928	15,171	17,113	19,286
Reference price ²	34.30	24.02	19.63	9.25	18.40	12.41	12.41	12.41
Nbr of stocks (in thousands)	207,005	213,104	217,879	224,339	232,042	238,549	-	-
Announcement Date	2/17/22	2/22/23	2/21/24	2/27/25	2/26/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FIRST SOLAR, INC.	12.76x	4.15x	8.21x	-.--%	23.75B
NEXTPOWER INC.	27.13x	3.2x	15.1x	-.--%	15.12B
NINGBO DEYE TECHNOLOGY GROUP CO., LTD.	19.2x	4.8x	16.56x	2.27%	15.81B
LONGI GREEN ENERGY TECHNOLOGY CO., LTD.	-67.96x	0.83x	10.01x	0.05%	12.96B
WAAREE ENERGIES LIMITED	20.1x	2.98x	12.53x	-	8.66B
TONGWEI CO.,LTD	-11.33x	1.17x	11.2x	-.--%	6.93B
JINKO SOLAR CO., LTD.	-41.79x	0.79x	6.11x	-.--%	6.15B
TCL ZHONGHUAN RENEWABLE ENERGY TECHNOLOGY CO.,LTD.	-11.88x	2.58x	12.79x	-.--%	6.25B
ENPHASE ENERGY, INC.	119.95x	4.23x	16.49x	-.--%	5.68B
Average	7.35x	2.75x	12.11x	0.29%	11.25B
Weighted average by Cap.	5.73x	3.08x	11.96x	0.39%