Clean Energy Fuels Corp.

Clean Energy Fuels Corp.

CLNEยทNASDAQ

$2.01

-4.7%
EnergyOil & Gas Refining & Marketing

Clean Energy Fuels Corp. provides natural gas as an alternative fuel for vehicle fleets and related fueling solutions, primarily in the United States and Canada. It supplies renewable natural gas (RNG), compressed natural gas (CNG), and liquefied natural gas (LNG) for medium and heavy-duty vehicles; and offers operation and maintenance services for public and private vehicle fleet customer stations. The company also designs, builds, operates, and maintains fueling stations; and sells and services compressors and other equipment that are used in RNG production and fueling stations. In addition, it transports and sells CNG, RNG, and LNG through virtual natural gas pipelines and interconnects; sells U.S. federal, state, and local government credits, such as RNG as a vehicle fuel, including Renewable Identification Numbers and Low Carbon Fuel Standards credits; and obtains federal, state, and local credits, grants, and incentives. Further, the company focuses on developing, owning, and operating dairy and other livestock waste RNG projects. It serves heavy-duty trucking, airports, refuse, public transit, industrial, and institutional energy users, as well as government fleets. As of December 31, 2021, the company served approximately 1,000 fleet customers operating approximately 48,000 vehicles; and owned, operated, or supplied approximately 548 fueling stations in 42 states in the United States and 25 fueling stations in Canada. Clean Energy Fuels Corp. was incorporated in 2001 and is headquartered in Newport Beach, California.

At a Glance

Live Snapshot
Market Cap$442.65M
EPS-1.0100
P/E Ratio-1.99
Earnings Date08/06/2026
Clean Energy Fuels Corp.

Clean Energy Fuels Corp. Fair Value Envelope

CLNE ยท NASDAQ

Our analysis suggests that CLNE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.01, this represents a potential HIDDEN relative to our calculated worth for Clean Energy Fuels Corp..

Intrinsic Value
Current Price: $2.01

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$731.0B
+ Cash & Equivalents$157.8M
Firm Value$731.1B
- Debt$98.9M
Equity Value$731.0B
/ Shares Outstanding219,300,999B
DCF Value$3.3K
UNDERVALUED BY 165739%

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
$171.1M
$342.1M
$684.2M
$1.4B
$2.7B
$5.5B
$10.9B
$21.9B
$43.8B
$87.6B
Maintenance CapEx
-$10.3M
-$20.5M
-$41.1M
-$82.2M
-$164.3M
-$328.7M
-$657.4M
-$1.3B
-$2.6B
-$5.3B
Owner Earnings
$160.8M
$321.6M
$643.1M
$1.3B
$2.6B
$5.1B
$10.3B
$20.6B
$41.2B
$82.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$148.9M
$275.7M
$510.5M
$945.5M
$1.8B
$3.2B
$6.0B
$11.1B
$20.6B
$38.1B
Terminal Value represents 88.7% of Enterprise Value