Clearway Energy, Inc. (CWEN-A)
Electric Services
Latest Price
$40.43
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $0.75
Book value / share: $29.02
Formula: √(22.5 × EPS × BVPS)
Graham Number
$22.13
45% downside
Base FCF: $490M (median of recent 5yr)
Growth: 11%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$18.82
53% downside
EPS: $0.75
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$11.25
72% downside