Boost Run normalized owner-earnings valuation

Assumptions as of 2026-10-06

USD

Updated Oct 6, 2026 · Revised 4 times

as of 2026-10-06

Normalized owner earnings

0.030

Capitalized owner earnings

0.60

Implied equity value

0.68

Estimated value per share

$6.79

Current share price

$13.18

Upside or downside

-48.5%

Net cash after financing obligations

0.08$B

Fully diluted shares

0.100billions

Normalized owner-earnings margin

12.0%

Current share price

$13.18USD/share

Latest BRUN quote · updated Oct 9, 2026 2:00 PM MDT

Recognized revenue basis

0.250$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
September 2026 executive RSU grants and cash recognition award — sec.gov
Cohere five-year GPU service agreement and delivery protections — 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.