Boost Run normalized owner-earnings valuation

Assumptions as of 2026-08-18

USD

Updated Aug 18, 2026 · Revised 2 times

as of 2026-08-18

Normalized owner earnings

0.020

Capitalized owner earnings

0.41

Implied equity value

0.49

Estimated value per share

$5.11

Current share price

$18.70

Upside or downside

-72.7%

Net cash after financing obligations

0.08$B

Fully diluted shares

0.096billions

Normalized owner-earnings margin

12.0%

Current share price

$18.70USD/share

Latest BRUN quote · updated Aug 25, 2026 10:37 AM MDT

Recognized revenue basis

0.170$B

Owner-earnings capitalization multiple

Boost Run Q1 2026 actual revenue expenses debt leases and cash flows — sec.gov
Boost Run Q2 2026 revenue contracted value ARR target cash and infrastructure commitments — sec.gov
Boost Run Q2 2026 balance sheet lease commitments diluted shares and cash flows — sec.gov
July 2026 warrant redemption and cash proceeds from public-warrant exercises — sec.gov
Boost Run June 2026 ARR capex and claimed free cash flow margin — boostrun.com
Published DCF and price-to-book valuation cross-check — simplywall.st
Original transaction valuation and capital structure — prnewswire.com

Built with Modeledge MCP

Connect your MCP client to research filings and earnings calls, then build a living financial model like this one.