Clearway Energy, Inc. (CWEN)
Electric Services · Utilities · $7.7B
Intrinsic Value (Consensus)
$78.62
Current Price
$37.68
Margin of Safety
+108.7%
108.7% Below Intrinsic Value
Value: $79
Price: $38
Valuation Model Estimates
Current Price: $37.68
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%.
Health Score
C
59
Profitability
10/25
Strength
17/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
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
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
VIASPVia Renewables, Inc.
$37.81+48%
Data last updated: 2026-06-16
Source: Yahoo Finance