US · CWEN
Clearway Energy, Inc.
- Sector
- Utilities · Renewable Utilities
- Headquarters
- Princeton, NJ 08540
- Website
- clearwayenergy.com
Price · as of 2025-12-31
$40.30
Market cap 7.81B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $64.84 | +60.89% |
| Intrinsic Value(DCF) | $15.23 | -62.21% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $17.25 | -57.19% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | $0.00 | $2.92 | |||
| 2013 | $0.00 | $23.60 | |||
| 2014 | $0.00 | $35.17 | |||
| 2015 | $8.75 | $28.15 | $0.00 | $0.00 | $17.62 |
| 2016 | $10.36 | $26.98 | $0.59 | $0.00 | $8.73 |
| 2017 | $11.20 | $34.52 | $1.89 | $0.47 | $0.00 |
| 2018 | $10.53 | $32.61 | $2.86 | $1.08 | $5.70 |
| 2019 | $16.46 | $34.75 | $7.61 | $0.00 | $0.00 |
| 2020 | $22.28 | $35.18 | $0.00 | $0.00 | $5.14 |
| 2021 | $29.14 | $45.05 | $2.95 | $0.00 | $6.55 |
| 2022 | $25.23 | $58.99 | $5.01 | $0.00 | $5.23 |
| 2023 | $20.39 | $46.69 | $0.00 | $0.00 | $12.21 |
| 2024 | $26.08 | $45.91 | $0.00 | $0.00 | $9.20 |
| 2025 | $38.08 | $64.84 | $0.00 | $0.00 | $17.25 |
AI valuation
Our deep-learning model estimates Clearway Energy, Inc.'s (CWEN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $64.84
- Current price
- $40.30
- AI upside
- +60.89%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$15.23
-62.21% upside
Graham-Dodd
—
— upside
Graham Formula
$17.25
-57.19% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CWEN | Clearway Energy, Inc. | $40.30 | 7.81B | +61% | -62% | — | -57% | 26.81 | 2.36 | 3.17 | 12.68 | 30.02 | -12.25 | 15.19% | 12.32% | 11.83% | 8.48% | 1.69% | 1.09% | 5.30 | 0.45 | 1.13 | 0.96 | 8.55 | 8933.00% | 423.00% | -2360.00% | 8.14% | 0.68 | 3.55% | 7.90% | 211.80% | 7.90% | 79.04 | 37.70 | 9.74 | 0.40 |
| BEP | Brookfield Renewable Part… | $31.78 | 9.72B | +147% | -60% | — | — | -469.93 | 1.98 | 1.39 | 8.08 | — | 1.98 | 16.84% | 13.36% | -0.30% | -0.27% | 2.20% | -0.02% | 7.58 | 0.35 | 0.54 | 0.11 | 6.32 | -9243.00% | 1095.00% | 12146.00% | -57.06% | 0.08 | -13.08% | 12.77% | -6000.00% | 13.01% | 48.02 | -8.07 | 6.42 | 0.07 |
| BEPC | Brookfield Renewable Corp… | $42.73 | 6.19B | +48% | -47% | — | -56% | -3.31 | -19.09 | 2.08 | 40.17 | — | -19.09 | 59.90% | 56.95% | -62.88% | -501.39% | 14.45% | -5.19% | -37.60 | 1.27 | 0.27 | 0.27 | 26.23 | -52393.00% | -1000.00% | -5261.00% | -8.17% | 0.04 | -4.33% | 0.06% | -0.20% | 0.06% | 10.52 | -35.28 | 5.99 | 0.08 |
| CIG | Companhia Energética de M… | $2.37 | 6.78B | +126% | -36% | — | +208% | 3.80 | 0.99 | 0.68 | 3.09 | 15.91 | 2.56 | 19.66% | 18.81% | 17.87% | 27.37% | 16.66% | 12.41% | 0.46 | 36.58 | 0.86 | 0.76 | 0.92 | 2388.00% | 806.00% | -1496.00% | 16.92% | 0.39 | 13.38% | 15.87% | 60.30% | 15.87% | 4.85 | 7.93 | 0.91 | 1.86 |
| CMS | CMS Energy Corporation | $78.07 | 23.92B | -12% | -57% | -81% | -4% | 21.91 | 2.57 | 2.75 | 13.11 | 364.84 | 2.57 | 60.91% | 20.22% | 12.54% | 12.33% | 5.31% | 2.81% | 2.07 | 2.19 | 0.98 | 0.55 | 5.75 | 601.00% | 1363.00% | 14522.00% | -6.77% | 0.63 | -6.09% | 2.83% | 61.90% | 2.83% | 24.20 | -26.30 | 4.89 | 0.89 |
| IDA | IDACORP, Inc. | $143.97 | 7.78B | -23% | -55% | -70% | -69% | 23.97 | 2.17 | 4.28 | 15.22 | 329.55 | 2.17 | 22.14% | 21.88% | 17.84% | 9.39% | 6.08% | 3.27% | 1.03 | 2.36 | 0.93 | 0.49 | 4.68 | 727.00% | -75.00% | 3920.00% | -7.43% | 0.67 | -8.85% | 2.43% | 58.10% | 2.47% | 28.28 | -19.42 | 6.19 | 1.25 |
| ORA | Ormat Technologies, Inc. | $103.70 | 6.3B | -30% | -59% | -20% | -61% | 52.50 | 1.30 | 6.57 | 12.90 | — | 1.43 | 27.56% | 18.47% | 12.52% | 3.34% | 3.58% | 2.08% | 0.14 | 1.29 | 0.81 | 0.38 | 0.77 | -98.00% | 1249.00% | 27087.00% | -4.38% | 0.45 | -5.58% | 0.45% | 23.50% | 30.38% | 37.84 | -24.29 | 6.99 | 3.37 |
| PCG | Pacific Gas & Electric Co… | $19.00 | 41.76B | -35% | -54% | -1% | -34% | 15.53 | 1.29 | 1.68 | 10.40 | 595.42 | 1.29 | 19.59% | 19.59% | 10.84% | 8.62% | 5.41% | 1.96% | 1.88 | 1.61 | 0.97 | 0.76 | 6.14 | 261.00% | 211.00% | 3158.00% | -7.31% | 0.53 | -3.40% | 0.76% | 11.70% | 0.76% | 21.01 | -33.41 | 4.11 | 0.51 |
| SWX | Southwest Gas Holdings, I… | $88.17 | 6.36B | -26% | -50% | -31% | — | 21.27 | 1.81 | 3.29 | 9.42 | 17.68 | 1.82 | 40.49% | 24.42% | 22.67% | 8.54% | 5.81% | 2.73% | 0.02 | — | 0.87 | 0.57 | 0.03 | 12029.00% | -6205.00% | 5098.00% | 9.69% | 0.70 | 10.69% | 1.40% | 29.70% | 74.62% | 13.16 | 10.08 | 3.21 | 1.11 |
| TXNM | TXNM Energy, Inc. | $59.02 | 6.43B | +74% | -60% | -69% | -52% | — | 1.62 | 2.54 | 6.36 | — | 1.62 | 38.09% | 20.37% | 6.99% | 0.00% | 7.07% | 0.00% | 0.00 | 1.32 | 0.19 | 0.02 | 0.00 | -3933.00% | 986.00% | 7035.00% | -22.86% | -0.94 | -21.38% | 2.96% | — | 108.69% | 12.48 | -4.38 | 2.54 | 4.56 |
About Clearway Energy, Inc.
Clearway Energy, Inc. operates in the renewable energy business in the United States. It has approximately 5,000 net megawatts (MW) of installed wind and solar generation projects; and approximately 2,500 net MW of natural gas generation facilities. The company was formerly known as NRG Yield, Inc. and changed its name to Clearway Energy, Inc. in August 2018. Clearway Energy, Inc. was incorporated in 2012 and is based in Princeton, New Jersey. Clearway Energy, Inc. is a subsidiary of Clearway Energy Group LLC.
- CEO
- Sarah Rubenstein
- Employees
- 60
- Beta
- 1.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($15.23 ÷ $40.30) − 1 = -62.21% (DCF, example).