C

Clearway Energy Inc
NYSE:CWEN

Watchlist Manager
Clearway Energy Inc
NYSE:CWEN
Watchlist
Price: 32.59 USD 0.65% Market Closed
Market Cap: 6.6B USD

Relative Value

The Relative Value of one CWEN stock under the Base Case scenario is hidden USD. Compared to the current market price of 32.59 USD, Clearway Energy Inc is hidden .

Relative 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.

CWEN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
17
Median 3Y
4.2
Median 5Y
4.3
Industry
1.7
Forward
4.6
vs History
76
vs Industry
5
Median 3Y
57.9
Median 5Y
63.4
Industry
15.1
Forward
28.4
vs History
11
vs Industry
35
Median 3Y
7.3
Median 5Y
7.8
Industry
7.4
vs History
1
vs Industry
Median 3Y
-6.5
Median 5Y
-6.5
Industry
14.6
vs History
12
vs Industry
14
Median 3Y
2.6
Median 5Y
2.7
Industry
1.4
vs History
4
vs Industry
9
Median 3Y
9.3
Median 5Y
9.6
Industry
2.9
Forward
10.1
vs History
3
vs Industry
21
Median 3Y
14.4
Median 5Y
14.9
Industry
7.9
vs History
7
vs Industry
32
Median 3Y
12.3
Median 5Y
13.1
Industry
10.6
Forward
11.6
vs History
3
vs Industry
5
Median 3Y
55.6
Median 5Y
50
Industry
15.3
Forward
69.6
vs History
14
vs Industry
25
Median 3Y
15.9
Median 5Y
16.7
Industry
11.3
vs History
6
vs Industry
20
Median 3Y
24.3
Median 5Y
24.8
Industry
16.8
vs History
57
vs Industry
43
Median 3Y
0.9
Median 5Y
1
Industry
0.9

Multiples Across Competitors

CWEN Competitors Multiples
Clearway Energy Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Clearway Energy Inc
NYSE:CWEN
6.6B USD 4.8 23.9 14.3 83.9
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
57.7B USD 3.4 60.1 14.8 35.6
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.1T INR 1.7 13 9 13.6
IN
Adani Power Ltd
NSE:ADANIPOWER
2.7T INR 4.9 22.6 14.4 18.5
CN
CGN Power Co Ltd
SZSE:003816
193.4B CNY 2.3 20.6 16.5 16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
178.5B CNY 2.2 20.7 20.6 20.6
TH
Gulf Energy Development PCL
SET:GULF
616.3B THB 5.1 28.8 34.5 42.4
US
Talen Energy Corp
NASDAQ:TLN
17.1B USD 7.4 75.6 31.4 79.8
CN
Huaneng Power International Inc
SSE:600011
110B CNY 0.5 9.5 12.6 12.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
Clearway Energy Inc
NYSE:CWEN
Average EV/EBITDA: 24.2
14.3
15%
1
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.8
5%
3
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.4
14%
1
CN
CGN Power Co Ltd
SZSE:003816
16.5
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
34.5
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
31.4
55%
0.6
CN
Huaneng Power International Inc
SSE:600011
12.6
38%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
Clearway Energy Inc
NYSE:CWEN
Average EV/EBIT: 41.8
83.9
24%
3.5
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
35.6
10%
3.6
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
13.6
11%
1.2
IN
Adani Power Ltd
NSE:ADANIPOWER
18.5
13%
1.4
CN
CGN Power Co Ltd
SZSE:003816
16.5
1%
16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
42.4
16%
2.7
US
Talen Energy Corp
NASDAQ:TLN
79.8
107%
0.7
CN
Huaneng Power International Inc
SSE:600011
12.6
7%
1.8