CWEN - NYSE

Clearway Energy, Inc.

Clearway Energy, Inc.

CWENยทNYSE

$40.38

+0.17%
UtilitiesRenewable Utilities

Clearway Energy, Inc. operates in the renewable energy business in the United States. It has approximately 5,000 net megawatts (MW) of installed wind and solar generation projects; and approximately 2,500 net MW of natural gas generation facilities. The company was formerly known as NRG Yield, Inc. and changed its name to Clearway Energy, Inc. in August 2018. Clearway Energy, Inc. was incorporated in 2012 and is based in Princeton, New Jersey. Clearway Energy, Inc. is a subsidiary of Clearway Energy Group LLC.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$8.30B
EPS1.4200
P/E Ratio28.44
Earnings Date08/04/2026
Clearway Energy, Inc.

Clearway Energy, Inc. Fair Value Envelope

CWEN ยท NYSE

Our analysis suggests that CWEN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $40.38, this represents a potential HIDDEN relative to our calculated worth for Clearway Energy, Inc..

HIDDEN
Intrinsic Value
Current Price: $40.38

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$1.8B
+ Cash & Equivalents$818.0M
Firm Value$2.6B
- Debt$10.2B
Equity Value-$7.6B
/ Shares Outstanding203,773,681B
DCF Value-$37
OVERVALUED BY 192%

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
$525.6M
$401.6M
$306.8M
$234.4M
$179.1M
$136.8M
$104.5M
$79.8M
$61.0M
$46.6M
Maintenance CapEx
-$48.7M
-$37.2M
-$28.4M
-$21.7M
-$16.6M
-$12.7M
-$9.7M
-$7.4M
-$5.7M
-$4.3M
Owner Earnings
$476.9M
$364.3M
$278.3M
$212.6M
$162.5M
$124.1M
$94.8M
$72.4M
$55.3M
$42.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$441.5M
$312.3M
$220.9M
$156.3M
$110.6M
$78.2M
$55.3M
$39.1M
$27.7M
$19.6M
Terminal Value represents 18.6% of Enterprise Value

Related Guides

Blog Categories

Continue your CWEN 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.