C

Clearway Energy Inc
NYSE:CWEN

Watchlist Manager
Clearway Energy Inc
NYSE:CWEN
Watchlist
Price: 26.67 USD 1.02% Market Closed
Market Cap: 5.4B USD
Have any thoughts about
Clearway Energy Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one CWEN stock under the Base Case scenario is 60.66 USD. Compared to the current market price of 26.67 USD, Clearway Energy Inc is Undervalued by 56%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CWEN Relative Value
Base Case
60.66 USD
Undervaluation 56%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

4
P/S
P/S
Price to Sales
4
vs History
61
vs Industry
19
Median 3Y
4.6
Median 5Y
4.4
Industry
1.6
Forward
3.8
More Details
44.2
P/E
P/E
Price to Earnings
44.2
vs History
65
vs Industry
4
Median 3Y
60.6
Median 5Y
63.6
Industry
15.1
Forward
29.1
More Details
6.9
P/OCF
P/OCF
Price to OCF
6.9
vs History
79
vs Industry
39
Median 3Y
7.9
Median 5Y
8.1
Industry
7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-8.6
Industry
13.9
More Details
2.5
P/B
P/B
Price to Book Value
2.5
vs History
61
vs Industry
19
Median 3Y
2.8
Median 5Y
2.8
Industry
1.4
More Details
8.7
EV/S
EV/S
Enterprise Value to Sales
8.7
vs History
74
vs Industry
9
Median 3Y
9.8
Median 5Y
9.7
Industry
2.7
Forward
8.3
More Details
13.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
13.6
vs History
71
vs Industry
19
Median 3Y
15.3
Median 5Y
14.7
Industry
7.5
More Details
11.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.6
vs History
73
vs Industry
31
Median 3Y
13.3
Median 5Y
13.3
Industry
10.3
Forward
10
More Details
51.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
51.9
vs History
30
vs Industry
5
Median 3Y
52.7
Median 5Y
42.6
Industry
14.6
Forward
39.6
More Details
15.1
EV/OCF
EV/OCF
Enterprise Value to OCF
15.1
vs History
92
vs Industry
23
Median 3Y
16.5
Median 5Y
17.4
Industry
11.1
More Details
26.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
26.2
vs History
47
vs Industry
17
Median 3Y
22.4
Median 5Y
26.2
Industry
16.8
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
80
vs Industry
48
Median 3Y
1
Median 5Y
1
Industry
0.9
More Details

Multiples Across Competitors

CWEN Competitors Multiples
Clearway Energy Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Clearway Energy Inc
NYSE:CWEN
5.4B USD 4 44.2 11.6 51.9
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
SA
ACWA Power Co
SAU:2082
284.5B SAR 46.1 149.4 114.5 139.2
US
Vistra Corp
NYSE:VST
48.8B USD 3 26.4 10.5 17.5
IN
NTPC Ltd
NSE:NTPC
3.3T INR 1.8 14.7 9.9 14.7
CN
CGN Power Co Ltd
SZSE:003816
210.1B CNY 2.5 19.1 15.4 15.4
CN
China National Nuclear Power Co Ltd
SSE:601985
195.6B CNY 2.6 19.2 16.8 16.8
IN
Adani Power Ltd
NSE:ADANIPOWER
1.9T INR 3.5 15 10.2 12.6
TH
Gulf Energy Development PCL
SET:GULF
701.1B THB 5.8 36.8 38.2 47
CN
SDIC Power Holdings Co Ltd
SSE:600886
121.9B CNY 2.1 17.3 14.3 14.3
CN
Huaneng Power International Inc
SSE:600011
98B CNY 0.4 28.1 15.7 15.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
Clearway Energy Inc
NYSE:CWEN
Average EV/EBITDA: 25.7
11.6
34%
0.3
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
114.5
106%
1.1
US
Vistra Corp
NYSE:VST
10.5
39%
0.3
IN
NTPC Ltd
NSE:NTPC
9.9
38%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.4
89%
0.2
CN
China National Nuclear Power Co Ltd
SSE:601985
16.8
102%
0.2
IN
Adani Power Ltd
NSE:ADANIPOWER
10.2
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
38.2
77%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.3
123%
0.1
CN
Huaneng Power International Inc
SSE:600011
15.7
198%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
Clearway Energy Inc
NYSE:CWEN
Average EV/EBIT: 34.5
51.9
61%
0.8
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
139.2
104%
1.3
US
Vistra Corp
NYSE:VST
17.5
64%
0.3
IN
NTPC Ltd
NSE:NTPC
14.7
43%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.4
18%
0.9
CN
China National Nuclear Power Co Ltd
SSE:601985
16.8
16%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
12.6
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
47
35%
1.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.3
34%
0.4
CN
Huaneng Power International Inc
SSE:600011
15.7
40%
0.4

See Also

Summary
CWEN intrinsic value, competitors valuation, and company profile.
DCF Valuation
CWEN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CWEN stock valuation using valuation multiples.
Wall Street Estimates
CWEN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CWEN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.