Clearway Energy, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-59.0% vs price
Base Case (Median)
-41.6% vs price
Bull Case (75th pct.)
141.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $72.76 | 113.1% | High (40%) |
| PE Comparable | $11.37 | -66.7% | Medium (25%) |
| Growth Trajectory DCF | $19.95 | -41.6% | Medium (20%) |
| Graham Number | $16.63 | -51.3% | Medium (40%) |
| EV/EBITDA | $92.18 | 169.9% | Medium (20%) |
| EV/FCF | $112.77 | 230.2% | Medium (20%) |
| Earnings Power Value | $-45.35 | -232.8% | Medium (50%) |
Based on 7 out of 8 methods, CWEN appears fairly valued at the current price of $34.15. The base case fair value of $19.95 implies 41.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.