Clearway Energy, Inc. (CWEN)
Electric Services · Utilities · $3.1B
Intrinsic Value (Consensus)
$78.62
Current Price
$15.00
Margin of Safety
+424.1%
424.1% Below Intrinsic Value
Value: $79
Price: $15
Valuation Model Estimates
Current Price: $15.00
DCF (Discounted Cash Flow)
$46.91
Graham Number
Not applicable
—
Earnings Power Value
$7.28
Relative Value (P/E)
$15.00
Dividend Discount Model
$110.33
Consensus Value
$78.62
Model Assumptions
Discount Rate
10.3%
Growth Rate
11.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.75
- EPS (Forward)
- $0.84
- Book Value
- —
- P/E Ratio
- 20.0
- Forward P/E
- 17.9
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- -2.4%
- Earnings Growth
- 11.9%
- Dividend Yield
- 2.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance