CWEN Relative Valuation - Clearway Energy Inc

Watchlist Manager

Watchlist

Price: 40.77 USD 0.49% Market Closed

Market Cap: $8.2B

C	Clearway Energy Inc NYSE:CWEN	US
	Easyjet PLC LSE:EZJ	UK
G	Grieg Seafood ASA OSE:GSF	NO

Multiples-Based Value

The Multiples-Based Value of one CWEN stock under the Base Case scenario is 49.79 USD. Compared to the current market price of 40.77 USD, Clearway Energy Inc is Undervalued by 18%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

CWEN Multiples-Based Value

Base Case

Undervaluation 18%

Multiples-Based Value

Price $40.77

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US	C	Clearway Energy Inc NYSE:CWEN	8.3B USD	5.8	49.2	15.3	90.8
US		Vistra Corp NYSE:VST	51.6B USD	2.9	68.7	13.8	32.8
SA		ACWA Power Co SAU:2082	184.5B SAR	24.9	99.6	64.7	80.2
IN		NTPC Ltd NSE:NTPC	3.7T INR	2	15.3	10.1	15.2
IN		Adani Power Ltd NSE:ADANIPOWER	3.3T INR	6.3	29.6	18.3	23.7
CN		CGN Power Co Ltd SZSE:003816	229.3B CNY	3	23.5	22	22
TH	G	Gulf Energy Development PCL SET:GULF	881.5B THB	7.3	41.2	46.5	55.6
CN		China National Nuclear Power Co Ltd SSE:601985	178.9B CNY	2.2	20.8	19.9	19.9
DE		Uniper SE XETRA:UN0	16.2B EUR	0.3	11.7	7.2	14.7
CN		SDIC Power Holdings Co Ltd SSE:600886	107.7B CNY	2	16.5	12.8	12.8
US		Talen Energy Corp NASDAQ:TLN	15B USD	5.6	-65.9	59.2	-708.1

				Revenue Growth	P/S to Growth
US	C	Clearway Energy Inc NYSE:CWEN	Average P/S: 5.7 5.8	11%	0.5
US		Vistra Corp NYSE:VST	2.9	14%	0.2
SA		ACWA Power Co SAU:2082	24.9	21%	1.2
IN		NTPC Ltd NSE:NTPC	2	6%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	6.3	10%	0.6
CN		CGN Power Co Ltd SZSE:003816	3	6%	0.5
TH	G	Gulf Energy Development PCL SET:GULF	7.3	8%	0.9
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
DE		Uniper SE XETRA:UN0	0.3	2%	0.1
CN		SDIC Power Holdings Co Ltd SSE:600886	2	2%	1
US		Talen Energy Corp NASDAQ:TLN	5.6	28%	0.2

				Earnings Growth	PEG
US	C	Clearway Energy Inc NYSE:CWEN	Average P/E: 37.6 49.2	58%	0.8
US		Vistra Corp NYSE:VST	68.7	78%	0.9
SA		ACWA Power Co SAU:2082	99.6	N/A	N/A
IN		NTPC Ltd NSE:NTPC	15.3	6%	2.5
IN		Adani Power Ltd NSE:ADANIPOWER	29.6	8%	3.7
CN		CGN Power Co Ltd SZSE:003816	23.5	11%	2.1
TH	G	Gulf Energy Development PCL SET:GULF	41.2	20%	2.1
CN		China National Nuclear Power Co Ltd SSE:601985	20.8	6%	3.5
DE		Uniper SE XETRA:UN0	11.7	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	16.5	7%	2.4
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -65.9	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
US	C	Clearway Energy Inc NYSE:CWEN	Average EV/EBITDA: 26.3 15.3	15%	1
US		Vistra Corp NYSE:VST	13.8	20%	0.7
SA		ACWA Power Co SAU:2082	64.7	N/A	N/A
IN		NTPC Ltd NSE:NTPC	10.1	9%	1.1
IN		Adani Power Ltd NSE:ADANIPOWER	18.3	12%	1.5
CN		CGN Power Co Ltd SZSE:003816	22	34%	0.6
TH	G	Gulf Energy Development PCL SET:GULF	46.5	11%	4.2
CN		China National Nuclear Power Co Ltd SSE:601985	19.9	29%	0.7
DE		Uniper SE XETRA:UN0	7.2	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	12.8	28%	0.5
US		Talen Energy Corp NASDAQ:TLN	59.2	98%	0.6

				EBIT Growth	EV/EBIT to Growth
US	C	Clearway Energy Inc NYSE:CWEN	Average EV/EBIT: 36.8 90.8	49%	1.9
US		Vistra Corp NYSE:VST	32.8	42%	0.8
SA		ACWA Power Co SAU:2082	80.2	43%	1.9
IN		NTPC Ltd NSE:NTPC	15.2	8%	1.9
IN		Adani Power Ltd NSE:ADANIPOWER	23.7	12%	2
CN		CGN Power Co Ltd SZSE:003816	22	16%	1.4
TH	G	Gulf Energy Development PCL SET:GULF	55.6	11%	5.1
CN		China National Nuclear Power Co Ltd SSE:601985	19.9	7%	2.8
DE		Uniper SE XETRA:UN0	14.7	3%	4.9
CN		SDIC Power Holdings Co Ltd SSE:600886	12.8	1%	12.8
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -708.1	N/A	N/A

Clearway Energy Inc
NYSE:CWEN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CWEN Competitors Multiples
Clearway Energy Inc Competitors

See Also

Company

Help

Tools

Stocks

Clearway Energy Inc NYSE:CWEN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CWEN Competitors Multiples Clearway Energy Inc Competitors

See Also

Company

Help

Tools

Stocks

Clearway Energy Inc
NYSE:CWEN

CWEN Competitors Multiples
Clearway Energy Inc Competitors