{
  "docId": "019dd923-622c-750b-8b97-6d2a7517aa3c",
  "docSlug": "0b527a11d88b",
  "documentTitle": "Sunrun Inc. (RUN)",
  "authorId": "51_Muddy_Waters",
  "authorName": "Muddy Waters Research",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "short_seller",
  "sourceTypeLabel": "Short seller",
  "presentationDate": "2023-10-25 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.7777778,
  "pageNumber": 7,
  "pageCount": 31,
  "prevPage": 6,
  "nextPage": 8,
  "slideType": "valuation_table",
  "function": "show_valuation_bridge",
  "density": "balanced",
  "nDataPoints": 10,
  "notes": "The table demonstrates high sensitivity to discount rates, with values dropping significantly as rates increase, highlighting the discrepancy between the model's 4-8% rates and the actual 16.5% cost of debt.",
  "elementsJson": [
    "headline_text",
    "valuation_table",
    "paragraph"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b97-6d2a7517aa3c/7",
  "deckHref": "/decks/019dd923-622c-750b-8b97-6d2a7517aa3c",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b97-6d2a7517aa3c.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b97-6d2a7517aa3c#slide-7",
  "components": [
    {
      "bbox": null,
      "kind": "callout",
      "text": "Note that Sunrun’s corporate level debt is presently yielding ~16.5%",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-e6ed-775b-bca9-d251b52d7186",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "Net Earning Assets: $2,052",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-e6ed-775b-bca9-d5bcc6edc939",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.75
      },
      "kind": "paragraph",
      "text": "Note that Sunrun's corporate level debt is presently yielding ~16.5%",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "c48156ef-2f5e-48a0-8414-be2d9eea52fb",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.2,
        "w": 0.8,
        "x": 0.1,
        "y": 0.3
      },
      "kind": "table",
      "text": "Net Earning Assets table with discount rates 4% to 8%",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "0d09a085-a26d-448c-ae58-0f2683a7d002",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.7,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "Note the Rate Sensitivity in these Valuation Models",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "ce5b101e-6d01-4928-b3ac-433f24487475",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "sensitivity-analysis",
      "slug": null,
      "matchId": "61a52232-5680-4502-8df2-e21ae6c60f27",
      "evidence": "Table showing valuation variance across discount rate inputs",
      "confidence": 0.9
    }
  ],
  "arcBeats": [],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}