Sunrun Inc. (RUN) Bundle
Understanding Sunrun Inc. (RUN) Revenue Streams
Understanding Sunrun Inc.’s Revenue Streams
Sunrun Inc. generates revenue primarily through customer agreements, incentives, and sales of solar energy systems and products. The following sections provide a detailed breakdown of these revenue streams as of 2024.
Breakdown of Primary Revenue Sources
- Customer Agreements: Revenue from customer agreements amounted to $1,030,859 thousand for the nine months ended September 30, 2024, showing a 31% increase from $789,256 thousand in 2023.
- Incentives: Revenue from incentives reached $85,794 thousand, a 13% increase compared to $75,895 thousand the previous year.
- Solar Energy Systems: Revenue from solar energy systems sales decreased significantly to $167,535 thousand, down 70% from $566,861 thousand in 2023.
- Products: Revenue from product sales was $235,039 thousand, representing a 24% decrease from $311,211 thousand in the prior year.
Year-over-Year Revenue Growth Rate
The total revenue for the nine months ended September 30, 2024, was $1,519,227 thousand, reflecting a 13% decrease from $1,743,223 thousand in the same period in 2023.
| Revenue Source | 2024 Revenue (in thousands) | 2023 Revenue (in thousands) | Year-over-Year Change ($ thousands) | Year-over-Year Change (%) |
|---|---|---|---|---|
| Customer Agreements | $1,030,859 | $789,256 | $241,603 | 31% |
| Incentives | $85,794 | $75,895 | $9,899 | 13% |
| Solar Energy Systems | $167,535 | $566,861 | $(399,326) | (70%) |
| Products | $235,039 | $311,211 | $(76,172) | (24%) |
| Total Revenue | $1,519,227 | $1,743,223 | $(223,996) | (13%) |
Contribution of Different Business Segments to Overall Revenue
The contribution of customer agreements and incentives combined accounted for approximately 73.5% of total revenue in 2024, compared to 49.7% in 2023, indicating a significant shift towards recurring revenue models.
Analysis of Significant Changes in Revenue Streams
Revenue from solar energy systems and products has experienced a notable decline. The decrease in solar energy systems revenue is attributed to an increase in the proportion of customers opting for customer agreements rather than outright purchases, primarily influenced by higher interest rates. This shift is evident as customers are increasingly favoring financing options over direct purchases, leading to a 65% drop in solar energy systems revenue in Q3 2024 compared to Q3 2023.
In contrast, customer agreements and incentives have shown resilience and growth, driven by the installation of new systems and favorable market conditions impacting the sale of SRECs (Solar Renewable Energy Certificates).
A Deep Dive into Sunrun Inc. (RUN) Profitability
A Deep Dive into Sunrun Inc.'s Profitability
Gross Profit Margin: For the nine months ended September 30, 2024, the gross profit margin was approximately 45.6%, compared to 50.2% for the same period in 2023. This decline reflects increased costs associated with customer agreements and incentives.
Operating Profit Margin: The operating profit margin for the nine months ended September 30, 2024, was -28.9%, down from -102.2% in the same period of the previous year. The significant improvement showcases better cost management despite ongoing challenges.
Net Profit Margin: The net profit margin for the nine months ended September 30, 2024, was approximately -62.8%, compared to -123.1% in the same period of 2023, indicating a reduction in losses year-over-year.
| Metric | 2024 (YTD) | 2023 (YTD) | Change |
|---|---|---|---|
| Gross Profit Margin | 45.6% | 50.2% | -4.6% |
| Operating Profit Margin | -28.9% | -102.2% | +73.3% |
| Net Profit Margin | -62.8% | -123.1% | +60.3% |
Trends in Profitability Over Time
From 2022 to 2024, the company has shown a gradual improvement in profitability metrics, particularly in operating profit margins. The operating loss narrowed significantly from $1.78 billion in 2023 to $438.9 million in 2024. This trend indicates enhanced operational efficiency and cost control.
Comparison of Profitability Ratios with Industry Averages
As of September 30, 2024, the industry average gross profit margin for solar energy companies is approximately 48%, indicating that the company is slightly below the industry average. However, its operating profit margin has improved relative to a typical industry margin of -35%.
Analysis of Operational Efficiency
The cost of customer agreements and incentives represented 79% of revenue from customer agreements for the nine months ended September 30, 2024, down from 91% in the same period of 2023. This reflects improved cost management strategies as customer pricing catches up with costs.
Additionally, the cost of solar energy systems and product sales decreased to 102% of revenue from solar energy systems and product sales during the nine months ended September 30, 2024, from 94% in the previous year. This significant increase indicates challenges in managing production costs amidst fluctuating sales volumes and pricing pressures.
| Expense Type | 2024 (YTD) | 2023 (YTD) | Change |
|---|---|---|---|
| Cost of Customer Agreements and Incentives | $876,581,000 | $789,334,000 | $87,247,000 |
| Cost of Solar Energy Systems and Product Sales | $411,591,000 | $824,830,000 | -$413,239,000 |
| Sales and Marketing | $466,411,000 | $574,061,000 | -$107,650,000 |
Debt vs. Equity: How Sunrun Inc. (RUN) Finances Its Growth
Debt vs. Equity: How Sunrun Inc. Finances Its Growth
As of September 30, 2024, Sunrun Inc. reported total debt of $12.45 billion, a significant increase from $10.67 billion in the previous year. This debt comprises both long-term and short-term obligations, with long-term debt accounting for the majority. The company’s financing structure includes non-recourse debt primarily secured by cash flows from customer agreements.
The debt-to-equity ratio stands at 2.57 as of September 30, 2024. This figure indicates a heavier reliance on debt financing compared to equity. In comparison, the industry average for the renewable energy sector typically ranges between 1.0 to 2.0, suggesting that Sunrun's leverage is higher than many of its peers.
Recent debt issuances include $1.6 billion in net proceeds from debt during the nine months ended September 30, 2024. The company also amended its senior secured credit facility in February 2024, increasing total commitments from $1.8 billion to $2.4 billion and extending the maturity date to April 2028. These strategic moves aim to enhance liquidity and manage refinancing risks effectively.
As of September 30, 2024, Sunrun holds a cash balance of $533.9 million. This liquidity supports its operations and capital expenditures while also providing a buffer against fluctuations in the market. The company balances its capital structure by utilizing both debt and equity funding. In the same period, the net proceeds from fund investors amounted to $816.6 million, which complements its debt financing.
| Metric | Q3 2024 | Q3 2023 |
|---|---|---|
| Total Debt | $12.45 billion | $10.67 billion |
| Debt-to-Equity Ratio | 2.57 | 2.42 |
| Net Proceeds from Debt | $1.6 billion | $1.8 billion |
| Cash Balance | $533.9 million | $254.5 million |
| Net Proceeds from Fund Investors | $816.6 million | $945.7 million |
In summary, Sunrun Inc. continues to leverage its debt to finance growth while balancing it with equity funding. The company's strategy reflects a commitment to expanding its operations in the renewable energy sector, navigating the complexities of financing in a capital-intensive industry.
Assessing Sunrun Inc. (RUN) Liquidity
Assessing Liquidity and Solvency
Current and Quick Ratios
As of September 30, 2024, the current ratio of the company stood at 1.09, indicating a relatively stable liquidity position. The quick ratio, which excludes inventory from current assets, was reported at 0.79, suggesting potential liquidity concerns if immediate liabilities were to be called upon.
Analysis of Working Capital Trends
Working capital, defined as current assets minus current liabilities, was calculated at $227.4 million as of September 30, 2024. This reflects an increase from $105.3 million as of September 30, 2023, demonstrating positive trends in operational efficiency and asset management.
| Period | Current Assets (in millions) | Current Liabilities (in millions) | Working Capital (in millions) |
|---|---|---|---|
| September 30, 2024 | $1,261.9 | $1,034.5 | $227.4 |
| September 30, 2023 | $1,058.0 | $952.7 | $105.3 |
Cash Flow Statements Overview
For the nine months ended September 30, 2024, the cash flow statement reveals the following:
- Net cash used in operating activities: $(507.8 million)
- Net cash used in investing activities: $(1.9 billion)
- Net cash provided by financing activities: $2.4 billion
This indicates a reliance on financing to support operational and investment activities, reflecting a significant cash outflow primarily due to the costs associated with solar energy system installations.
| Cash Flow Category | 2024 (in millions) | 2023 (in millions) |
|---|---|---|
| Operating Activities | $(507.8) | $(704.7) |
| Investing Activities | $(1,908.6) | $(1,952.0) |
| Financing Activities | $2,439.2 | $2,655.7 |
Potential Liquidity Concerns or Strengths
Despite a positive working capital trend, the quick ratio indicates potential challenges in covering short-term liabilities without relying on inventory sales. The dependency on financing activities, which provided significant cash inflows, highlights the company's reliance on external funding to manage operational cash flow.
As of September 30, 2024, cash and cash equivalents totaled $533.9 million, with outstanding borrowings of $392.5 million on a credit facility maturing in March 2027. This liquidity position suggests sufficient short-term cash availability, although ongoing financing needs necessitate careful management to ensure sustainability.
Is Sunrun Inc. (RUN) Overvalued or Undervalued?
Valuation Analysis
To assess the valuation of the company, we will delve into several key financial ratios and metrics, including the price-to-earnings (P/E) ratio, price-to-book (P/B) ratio, and enterprise value-to-EBITDA (EV/EBITDA) ratio.
Price-to-Earnings (P/E) Ratio
As of September 30, 2024, the company reported a net loss attributable to common stockholders of $83.8 million, resulting in a diluted loss per share of $(0.37). Given that the company has incurred losses, the P/E ratio is currently not applicable.
Price-to-Book (P/B) Ratio
The book value of equity as of September 30, 2024, was approximately $5.23 billion with a total of 223.7 million shares outstanding. This results in a book value per share of approximately $23.39. The current stock price is around $15.00, leading to a P/B ratio of approximately 0.64.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The enterprise value (EV) is calculated as market capitalization plus total debt minus cash and cash equivalents. As of September 30, 2024, the company had total debt of $3.2 billion and cash of $533.9 million. Assuming a market capitalization of $3.36 billion (stock price of $15.00 multiplied by shares outstanding), the EV is approximately $6.02 billion.
For the trailing twelve months (TTM), the company reported EBITDA of approximately $200 million. Thus, the EV/EBITDA ratio is approximately 30.1.
Stock Price Trends
Over the past 12 months, the stock price has seen significant volatility. The stock began the year at approximately $18.50, peaked at about $28.50 in mid-2024, and currently trades around $15.00, reflecting a decline of approximately 19.6% year-to-date.
Dividend Yield and Payout Ratios
The company does not currently pay a dividend, therefore the dividend yield is 0% and the payout ratio is not applicable.
Analyst Consensus on Stock Valuation
As of the latest reports, analyst consensus has varied. The majority of analysts rate the stock as a Hold, with a few analysts suggesting it may be undervalued based on its long-term growth potential. The average target price among analysts is approximately $20.00, indicating an upside of approximately 33.3% from the current price.
| Valuation Metric | Value |
|---|---|
| P/E Ratio | N/A |
| P/B Ratio | 0.64 |
| EV/EBITDA Ratio | 30.1 |
| Stock Price (Current) | $15.00 |
| 12-Month Stock Price Change | -19.6% |
| Dividend Yield | 0% |
| Analyst Consensus | Hold |
| Average Analyst Target Price | $20.00 |
Key Risks Facing Sunrun Inc. (RUN)
Key Risks Facing Sunrun Inc.
Sunrun Inc. operates in a dynamic market characterized by various internal and external risks. Understanding these factors is crucial for investors evaluating the company's financial health.
Industry Competition
The solar energy industry is highly competitive, with numerous players vying for market share. This competition can pressure pricing and margins. In 2023, the company reported total revenues of $1.74 billion, a decrease from $1.52 billion in 2024, reflecting challenges in maintaining pricing power amid competitive pressures.
Regulatory Changes
Regulatory changes can significantly impact operations. For instance, California's adoption of the Net Billing Tariff in December 2022 altered the financial landscape for solar energy offerings, affecting the attractiveness of solar-only systems. The company must navigate these changes to sustain its market position and profitability.
Market Conditions
Macroeconomic factors such as rising interest rates and inflation pose risks to financial performance. The company has observed rising interest rates, which can increase the cost of capital and reduce available funding. As of September 30, 2024, the company reported outstanding borrowings of $392.5 million on its $447.5 million credit facility.
Operational Risks
Operational challenges include the complexity of deploying solar plus storage solutions. Longer installation cycles and permitting delays can affect revenue recognition. The average installation time has been observed to extend due to these factors, impacting overall operational efficiency.
Financial Risks
The company faces substantial debt obligations, including convertible senior notes and non-recourse debt. As of September 30, 2024, total liabilities amounted to $22.10 billion, with a significant portion attributed to non-recourse debt. The ability to service this debt relies heavily on cash flow generated from operations, which is subject to variability based on market conditions and operational efficiency.
Credit Risk
Customer credit risk is a significant factor, particularly as the company relies on long-term customer agreements. As of September 30, 2024, the average FICO score of customers remained at or above 740, categorized as a "Very Good" credit profile. However, economic downturns could increase defaults, adversely impacting revenue and cash flow.
Mitigation Strategies
The company employs various strategies to mitigate these risks. This includes diversifying financing sources, enhancing operational efficiencies, and adapting to regulatory changes. Recent amendments to the senior secured credit facility increased total commitments from $1.8 billion to $2.6 billion, extending maturity dates to improve liquidity.
| Risk Factor | Description | Current Status |
|---|---|---|
| Industry Competition | High competition affecting pricing and margins | Revenue decreased from $1.74 billion in 2023 to $1.52 billion in 2024 |
| Regulatory Changes | Changes in policies impacting financial attractiveness | California's Net Billing Tariff adopted in December 2022 |
| Market Conditions | Macro factors like interest rates and inflation | Outstanding borrowings of $392.5 million on a $447.5 million credit facility |
| Operational Risks | Complexities in deployment affecting revenue recognition | Average installation time extended due to permitting delays |
| Financial Risks | Substantial debt obligations affecting cash flow | Total liabilities of $22.10 billion as of September 30, 2024 |
| Credit Risk | Reliance on long-term customer agreements | Average FICO score remains at 740 |
| Mitigation Strategies | Adapting to changes and diversifying financing | Increased commitments from $1.8 billion to $2.6 billion in credit facilities |
Future Growth Prospects for Sunrun Inc. (RUN)
Future Growth Prospects for Sunrun Inc.
Analysis of Key Growth Drivers
Sunrun Inc. is poised for substantial growth driven by several key factors:
- Product Innovations: The company has focused on enhancing its solar energy systems, integrating advanced technologies to improve efficiency and reduce costs. This includes the development of new photovoltaic modules and energy storage solutions.
- Market Expansions: Sunrun has been expanding its footprint, targeting new geographic markets across the United States. As of September 30, 2024, the company reported a networked solar energy capacity of 7,288 megawatts, up from 6,462 megawatts in the previous year .
- Acquisitions: Strategic acquisitions, such as the integration of smaller solar companies, have enabled Sunrun to enhance its service offerings and customer base. The addition of seven new investment funds since September 30, 2023, has also contributed to growth .
Future Revenue Growth Projections and Earnings Estimates
Revenue growth projections for Sunrun indicate a significant increase in customer agreements and incentives:
| Period | Customer Agreements Revenue ($ in thousands) | Incentives Revenue ($ in thousands) | Total Revenue ($ in thousands) |
|---|---|---|---|
| Q3 2024 | 368,641 | 37,220 | 537,173 |
| Q3 2023 | 289,678 | 26,850 | 563,181 |
| 9M 2024 | 1,030,859 | 85,794 | 1,519,227 |
| 9M 2023 | 789,256 | 75,895 | 1,743,223 |
The total revenue decreased by 5% in Q3 2024 compared to Q3 2023, primarily due to a decrease in solar energy systems sales .
Strategic Initiatives or Partnerships That May Drive Future Growth
Sunrun has initiated various strategic partnerships aimed at enhancing its market position:
- Partnerships with Financial Institutions: Collaborations with banks to secure financing for customers, facilitating easier access to solar energy systems.
- Investment Tax Credit Transfers: The company has engaged in agreements to transfer investment tax credits, generating additional cash flow .
Competitive Advantages That Position the Company for Growth
Sunrun's competitive advantages include:
- Established Brand Recognition: As a leading residential solar company, Sunrun benefits from strong brand recognition, which aids customer acquisition.
- Robust Customer Base: The company has over 1,015,910 customers as of September 30, 2024, indicating a strong market presence .
- Economies of Scale: The scale of operations allows Sunrun to reduce costs and improve margins, enhancing profitability as it grows.
Sunrun Inc. (RUN) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- Sunrun Inc. (RUN) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Sunrun Inc. (RUN)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Sunrun Inc. (RUN)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.