Boost Run Inc. Class A Common Stock (BRUN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Boost Run Inc. Class A Common Stock (US:BRUN), trading at 19.85. In 2025, Boost Run Inc. Class A Common Stock generated $26.89 Million in revenue and $13.36 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Boost Run Inc. Class A Common Stock is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 19.85
- Recent Revenue (2025): $26.89 Million
- Free Cash Flow (2025): $13.36 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.