Clearway Energy, Inc. (CWEN) DCF Valuation

Clearway Energy, Inc. (CWEN) DCF Valuation
  • Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • Professional Design: Trusted, Industry-Standard Templates
  • Pre-Built For Quick And Efficient Use
  • No Expertise Is Needed; Easy To Follow

Clearway Energy, Inc. (CWEN) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Simplify Clearway Energy, Inc. (CWEN) valuation with this customizable DCF Calculator! Featuring real Clearway Energy, Inc. (CWEN) financials and adjustable forecast inputs, you can test scenarios and uncover Clearway Energy, Inc. (CWEN) fair value in minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019
AY2
2020
AY3
2021
AY4
2022
AY5
2023
FY1
2024
FY2
2025
FY3
2026
FY4
2027
FY5
2028
Revenue 1,032.0 1,199.0 1,286.0 1,190.0 1,314.0 1,400.7 1,493.1 1,591.6 1,696.7 1,808.6
Revenue Growth, % 0 16.18 7.26 -7.47 10.42 6.6 6.6 6.6 6.6 6.6
EBITDA 693.0 835.0 958.0 2,311.0 1,035.0 1,092.7 1,164.8 1,241.7 1,323.6 1,410.9
EBITDA, % 67.15 69.64 74.49 194.2 78.77 78.01 78.01 78.01 78.01 78.01
Depreciation 474.0 520.0 664.0 701.0 727.0 714.8 762.0 812.3 865.9 923.0
Depreciation, % 45.93 43.37 51.63 58.91 55.33 51.03 51.03 51.03 51.03 51.03
EBIT 219.0 315.0 294.0 1,610.0 308.0 542.9 578.7 616.9 657.6 701.0
EBIT, % 21.22 26.27 22.86 135.29 23.44 38.76 38.76 38.76 38.76 38.76
Total Cash 155.0 268.0 179.0 657.0 535.0 412.4 439.6 468.6 499.6 532.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 118.0 143.0 144.0 153.0 345.0
Account Receivables, % 11.43 11.93 11.2 12.86 26.26
Inventories 40.0 42.0 37.0 47.0 55.0 51.5 54.9 58.5 62.4 66.5
Inventories, % 3.88 3.5 2.88 3.95 4.19 3.68 3.68 3.68 3.68 3.68
Accounts Payable 105.0 89.0 181.0 55.0 161.0 136.0 145.0 154.5 164.7 175.6
Accounts Payable, % 10.17 7.42 14.07 4.62 12.25 9.71 9.71 9.71 9.71 9.71
Capital Expenditure -228.0 -124.0 -151.0 -112.0 -294.0 -212.8 -226.8 -241.8 -257.8 -274.8
Capital Expenditure, % -22.09 -10.34 -11.74 -9.41 -22.37 -15.19 -15.19 -15.19 -15.19 -15.19
Tax Rate, % 593.75 593.75 593.75 593.75 593.75 593.75 593.75 593.75 593.75 593.75
EBITAT 202.2 361.7 350.0 1,331.2 -1,520.8 407.2 434.0 462.7 493.2 525.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 395.2 714.7 959.0 1,775.2 -1,181.8 1,026.3 961.1 1,024.6 1,092.2 1,164.2
WACC, % 5.37 5.62 5.62 5.06 2.34 4.8 4.8 4.8 4.8 4.8
PV UFCF
SUM PV UFCF 4,570.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,188
Terminal Value 42,373
Present Terminal Value 33,514
Enterprise Value 38,085
Net Debt 8,129
Equity Value 29,956
Diluted Shares Outstanding, MM 117
Equity Value Per Share 256.03

What You Will Get

  • Real CWEN Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Automatic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Clearway Energy’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Real Clearway Energy Financials: Access precise pre-loaded historical data and future projections for Clearway Energy, Inc. (CWEN).
  • Customizable Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis tailored for Clearway Energy, Inc. (CWEN).
  • Visual Dashboard: User-friendly charts and summaries to easily visualize your valuation results for Clearway Energy, Inc. (CWEN).
  • For Professionals and Beginners: An intuitive and straightforward structure designed for investors, CFOs, and consultants in the energy sector.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Clearway Energy, Inc. (CWEN) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view updated results, including Clearway Energy, Inc. (CWEN)’s intrinsic value.
  • Step 5: Make informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Clearway Energy, Inc. (CWEN)?

  • Comprehensive Tool: Combines DCF, WACC, and financial ratio analyses in a single resource.
  • Customizable Inputs: Modify the yellow-highlighted cells to explore different scenarios.
  • Detailed Insights: Automatically computes Clearway Energy’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on CWEN.

Who Should Use This Product?

  • Investors: Accurately estimate Clearway Energy, Inc.'s (CWEN) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to Clearway Energy, Inc. (CWEN).
  • Consultants: Quickly adapt the template for valuation reports tailored for Clearway Energy, Inc. (CWEN) clients.
  • Entrepreneurs: Gain insights into financial modeling used by leading energy companies, including Clearway Energy, Inc. (CWEN).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies applicable to Clearway Energy, Inc. (CWEN).

What the Template Contains

  • Pre-Filled Data: Includes Clearway Energy, Inc.'s (CWEN) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations tailored for Clearway Energy, Inc. (CWEN).
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs specific to Clearway Energy, Inc. (CWEN).
  • Key Financial Ratios: Analyze Clearway Energy, Inc.'s (CWEN) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates for Clearway Energy, Inc. (CWEN) with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results for Clearway Energy, Inc. (CWEN).