SPRU - NYSE

Spruce Power Holding Corporation

Spruce Power Holding Corporation

SPRUยทNYSE

$2.85

+1.1%
EnergySolar

XL Fleet Corp. provides fleet electrification solutions for commercial vehicles in North America. Its products include hybrid electric drive systems are comprised of an electric motor that is mounted onto the vehicle's drive shaft, an inverter motor controller, and a lithium-ion battery pack to store energy to be used for propulsion; plug-in hybrid electric drive system, which are fitted to vehicles. In addition, the company offers vehicle electrification and infrastructure solutions, and charging stations. It serves end-use customer base comprising Fortune 500 corporate enterprises, public utilities, and various municipalities. The company was incorporated in 2009 and is headquartered in Boston, Massachusetts.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$52.35M
EPS-1.4400
P/E Ratio-1.98
Earnings Date08/06/2026
Spruce Power Holding Corporation

Spruce Power Holding Corporation Fair Value Envelope

SPRU ยท NYSE

Our analysis suggests that SPRU has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.85, this represents a potential HIDDEN relative to our calculated worth for Spruce Power Holding Corporation.

HIDDEN
Intrinsic Value
Current Price: $2.85

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$2.5B
+ Cash & Equivalents$54.8M
Firm Value-$2.4B
- Debt$681.9M
Equity Value-$3.1B
/ Shares Outstanding17,832,368B
DCF Value-$173
OVERVALUED BY 6184%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$6.7M
-$12.9M
-$24.6M
-$47.1M
-$90.0M
-$171.9M
-$328.6M
-$628.0M
-$1.2B
-$2.3B
Maintenance CapEx
-$84.5K
-$161.4K
-$308.5K
-$589.5K
-$1.1M
-$2.2M
-$4.1M
-$7.9M
-$15.0M
-$28.7M
Owner Earnings
-$6.8M
-$13.1M
-$24.9M
-$47.7M
-$91.1M
-$174.1M
-$332.7M
-$635.8M
-$1.2B
-$2.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$6.3M
-$11.2M
-$19.8M
-$35.0M
-$62.0M
-$109.7M
-$194.1M
-$343.5M
-$607.8M
-$1.1B
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your SPRU research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.