Value Sense
CWEN

Clearway Energy, Inc. (CWEN)

Last Price$28.80.6%
Market Cap$3,400.8M

CWEN Rating

CWEN Quality rating
6.1
How this score works?
CWEN Quality rating performance

CWEN Intrinsic Value

Key Highlights:
Relative Value vs Current Share Price
As of Mar 11, 2025 CWEN Relative Value is $28.5, which is overvalued by 1.1%, compared to current share price of $28.8.
DCF Value vs Current Share Price
As of Mar 11, 2025 CWEN DCF Value is $495.6, which is undervalued by 1,621.3%, compared to current share price of $28.8.
Methodology
Price per share, $
CWEN
Intrinsic value$261.2
Undervalued by807.4%
Current share price
28.8
Relative value
28.5
DCF value
495.6

CWEN Share Price History

1W 7.5%
1M 12.1%
6M 4.7%
YTD 14.4%
1Y 37.0%
3Y (5.2%)
5Y 73.3%
10Y 99.7%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

CWEN Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
Market Cap
$3,400.8M
Enterprise Value
$10.8B
LTM Revenue
$1,439.0M
LTM Free Cash Flow
$483.0M
Shares Outstanding
118M
Employees
60
Growth (CAGR)
Revenue 5Y
6.9%
Operating Income 5Y
(0.5%)
EPS 5Y
N/A
Free Cash Flow 5Y
14.2%
Forward Revenue 2Y
10.3%
Forward EPS 2Y
1.80%
Profitability
Gross margin
29.3%
EBIT margin
15.2%
Net income margin
6.1%
OCF margin
53.5%
FCF margin
33.6%
FCF / Net Income
1,725.0%
Intrinsic Value
Intrinsic Value
$261.2 (807.4% undervalued)
DCF Value
$494.0
Relative Value
$28.4
Peter Lynch fair value
$12.3
Ben Graham fair value
$5.7
Reverse DCF (implied FCF growth)
(24.5%)
EPV, % of EV
124.8%
Valuation (LTM)
EV / Revenue
7.5x
EV / EBIT
49.4x
P / FCF
7.0x
P / E
38.6x
P / BV
0.6x
PEG
21.5x
FCF Yield
14.2%
Return on Capital
ROE
0.5%
ROA
0.2%
ROIC
1.5%
ROCE
1.4%
ROE 5Y avg
3.8%
ROIC 5Y avg
2.1%
ROCE 5Y avg
2.1%
Financial Health
Cash & Short-term Investments
$332.0M
Net Debt
$7,417.0M
Net Debt / FCF
15.4x
EBIT / Interest
0.7x
Total Debt / Equity
139.3%
Dividends
Dividends per share (DPS)
$2.8
DPS 5Y CAGR
22.0%
Dividend Yield
9.8%
FCF Payout ratio
69.2%
Ex-dividend date
Mar 03, 2025
Earnings
Next earnings date
Jul 30, 2025
Last Revenue surprise
MISS by (17.1%)
Last EPS surprise
MISS by (333.3%)
Next EPS YoY growth
(107.9%)
Last 10 earnings
4 Beat & 6 Miss

CWEN Stock Financials

CWEN Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$1,371.0M +4.3% YoY

Operating Income

$196.0M -25.5% YoY

Net Income

$88.0M +11.4% YoY

CWEN Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$770.0M +9.7% YoY

Capital Expenditure (CAPEX)

($287.0M) -2.4% YoY

Free Cash Flow (FCF)

$483.0M +18.4% YoY

CWEN Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Revenue
$1,371.0M 4.3% YoY
Gross profit
$870.0M 3.4% YoY
63.5% margin
Cost of revenue
$501.0M 5.9% YoY
Operating income
$196.0M (25.5%) YoY
14.3% margin
Other: $78.0M
Net interest: $307.0M
Operating expenses
$674.0M 16.6% YoY
Pre-tax income
$33.0M 106.3% YoY
(2.4%) margin
Net income
$88.0M 11.4% YoY
6.4% margin
SG&A
$39.0M 8.3% YoY
2.8% of revenue

CWEN Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$14.3B
Current assets ($1,067.0M, 7.4% of total)
Cash & ST investments
$332.0M (2.3%)
Accounts receivables
$164.0M (1.1%)
Other current assets
$571.0M (4.0%)
Non-current assets ($13.3B, 92.6% of total)
Long-term investments
$309.0M (2.2%)
Intangible assets
$2,125.0M (14.8%)
Other non-current assets
$337.0M (2.4%)
Financial position
Net Debt
$7,417.0M
$332.0M$7,749.0M
Cash & Short-term Investments
Total Debt
Quick ratio
0.7x
Net Debt to Free Cash Flow
15.4x
Debt to Equity ratio
139.3%

CWEN Stock Ratios

Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
Revenue growth
EPS growth
Gross margin
Free Cash Flow margin
Net Debt to FCF
FCF to Interest
ROIC
Shareholder yield

CWEN Earnings Surprises

Crunching data... Almost there!

CWEN Dividends

CWEN Dividend Yield

Crunching data... Almost there!

CWEN Dividend Per Share

3Y
10Y
30Y
Annual
Quarterly
LTM
1Y Growth
13.9%
3Y CAGR
13.1%
5Y CAGR
22.0%
10Y CAGR
8.3%

Competing with CWEN

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
CWEN
$3,400.8M
6.1
$261.2
807.4% undervalued
37.0%
$1,439.0M
$483.0M
9.5%
33.6%
29.3%
1.5%
139.3%
CEG
$65.4B
6.7
$246.2
18.0% undervalued
25.1%
$23.3B
($5,029.0M)
(2.7%)
(21.6%)
37.3%
16.7%
62.1%
RNW
$9,595.5M
5.6
$1.2
81.0% overvalued
(6.9%)
₹86.3B
(₹44.5B)
(0.2%)
(51.5%)
95.0%
6.0%
581.7%
BEPC
$8,519.2M
5.2
$239.5
746.3% undervalued
17.7%
$4,142.0M
($408.0M)
4.4%
(9.9%)
41.5%
1.6%
116.4%
BEP
$6,527.8M
5.8
$41.6
82.4% undervalued
1.6%
$5,811.2M
($2,456.7M)
14.5%
(42.3%)
38.2%
2.1%
97.5%
SMR
$5,373.6M
6.1
$2.1
87.0% overvalued
195.8%
$37.0M
($108.7M)
62.4%
(293.5%)
86.7%
826.3%
0.0%
ORA
$4,321.3M
4.9
$44.1
38.0% overvalued
5.4%
$879.7M
($76.8M)
6.1%
(8.7%)
31.0%
3.4%
95.8%
AQN
$3,629.0M
5.3
$7.5
59.6% undervalued
(21.9%)
$2,568.6M
($299.5M)
(7.3%)
(11.7%)
60.9%
3.3%
117.5%
AY
$2,554.3M
6.0
$17.9
18.6% overvalued
14.2%
$1,160.1M
$234.0M
5.2%
20.2%
77.2%
3.8%
383.2%
ENLT
$2,178.8M
5.8
$18.4
9.0% undervalued
(4.6%)
$400.6M
($709.6M)
96.4%
(177.1%)
52.4%
4.2%
219.8%
EE
$684.0M
7.0
$9,582.3
34,085.8% undervalued
76.8%
$275.1B
$131.2M
23,641.0%
0.0%
83.4%
7.6%
13.1%

FAQ

What is Clearway Energy, Inc. (CWEN) stock rating?

As of today, Clearway Energy, Inc. has a stock rating of 6 (out of 10), which is considered Good.

is Clearway Energy, Inc. (CWEN) a good stock to buy?

As of today, Clearway Energy, Inc. has a Good stock rating, which is 807.4% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 3.2%.