investorscraft@gmail.com

Intrinsic ValueClearway Energy, Inc. (CWEN)

Previous Close$28.72
Intrinsic Value
Upside potential
Previous Close
$28.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Clearway Energy, Inc. operates as a renewable energy company focused on owning and operating contracted clean power generation assets across the U.S. The company’s portfolio includes wind, solar, and natural gas-fired facilities, with long-term power purchase agreements (PPAs) providing stable cash flows. Clearway’s revenue model is anchored in contracted energy sales, reducing exposure to volatile commodity prices. As a yieldco, it prioritizes dividend growth backed by predictable cash flows from its diversified renewable and conventional generation assets. The company benefits from the broader transition toward decarbonization, positioning it as a key player in the renewable independent power producer (IPP) space. Clearway’s market position is strengthened by its sponsorship by Clearway Energy Group, which provides access to development pipelines and operational expertise. Its focus on contracted assets with investment-grade counterparties enhances credit stability, while its geographic and technological diversification mitigates operational risks. The company competes in a sector driven by regulatory tailwinds, including federal tax incentives and state-level renewable portfolio standards, supporting long-term growth.

Revenue Profitability And Efficiency

Clearway Energy reported $1.37 billion in revenue for FY 2024, with net income of $88 million, reflecting a net margin of approximately 6.4%. Operating cash flow stood at $770 million, underscoring strong cash generation from its contracted assets. Capital expenditures of $287 million were directed toward maintenance and growth initiatives, aligning with its yield-focused strategy. The company’s efficiency is evident in its ability to convert revenue into stable cash flows, supporting its dividend commitments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.75 demonstrates its earnings power, though modest relative to its dividend payout. Clearway’s capital efficiency is highlighted by its ability to fund growth while maintaining a disciplined approach to leverage. Its yieldco structure prioritizes distributable cash flow, with a focus on accretive acquisitions and organic expansions to enhance shareholder returns over time.

Balance Sheet And Financial Health

Clearway Energy’s balance sheet shows $332 million in cash and equivalents against total debt of $7.75 billion, reflecting a leveraged but manageable position. The company’s debt is primarily tied to long-term project financing, aligning with the lifespan of its assets. Its financial health is supported by stable cash flows from PPAs, though investors should monitor debt servicing capabilities amid rising interest rates.

Growth Trends And Dividend Policy

Clearway’s growth is driven by acquisitions and organic expansions in renewable energy, supported by regulatory tailwinds. The company’s dividend per share of $2.83 reflects a high payout ratio, emphasizing its yield-focused strategy. Future growth will depend on its ability to secure new PPAs and efficiently integrate acquired assets while maintaining dividend sustainability.

Valuation And Market Expectations

The market values Clearway Energy as a yieldco, with emphasis on its dividend yield and growth potential. Investors likely price in expectations of stable cash flows and incremental dividend increases, balanced against sector-wide risks such as regulatory changes and financing costs. The company’s valuation hinges on its ability to execute its growth strategy without compromising financial stability.

Strategic Advantages And Outlook

Clearway Energy’s strategic advantages include its contracted revenue model, sponsorship by Clearway Energy Group, and exposure to renewable energy growth. The outlook remains positive, supported by decarbonization trends, though execution risks and capital allocation discipline will be critical. The company is well-positioned to capitalize on the energy transition, provided it maintains operational and financial prudence.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount