Clearway Energy, Inc. (CWEN) DCF Valuation

Clearway Energy, Inc. (CWEN) Évaluation DCF

US | Utilities | Renewable Utilities | NYSE
Clearway Energy, Inc. (CWEN) DCF Valuation
  • Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • Aucune Expertise N'Est Requise; Facile À Suivre

Clearway Energy, Inc. (CWEN) Bundle

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

TOTAL:

Simplifiez Clearway Energy, Inc. (CWEN) Valation avec cette calculatrice DCF personnalisable! Doté de Real Clearway Energy, Inc. (CWEN) Financials and Rajustement des intrants de prévision, vous pouvez tester les scénarios et découvrir la juste valeur de Clearway Energy, Inc. (CWEN) en minutes.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 1,199.0 1,286.0 1,190.0 1,314.0 1,371.0 1,420.9 1,472.5 1,526.1 1,581.6 1,639.1
Revenue Growth, % 0 7.26 -7.47 10.42 4.34 3.64 3.64 3.64 3.64 3.64
EBITDA 835.0 958.0 2,311.0 1,035.0 1,083.0 1,142.1 1,183.6 1,226.7 1,271.3 1,317.5
EBITDA, % 69.64 74.49 194.2 78.77 78.99 80.38 80.38 80.38 80.38 80.38
Depreciation 520.0 664.0 701.0 727.0 809.0 762.3 790.0 818.7 848.5 879.4
Depreciation, % 43.37 51.63 58.91 55.33 59.01 53.65 53.65 53.65 53.65 53.65
EBIT 315.0 294.0 1,610.0 308.0 274.0 547.2 567.1 587.7 609.1 631.3
EBIT, % 26.27 22.86 135.29 23.44 19.99 38.51 38.51 38.51 38.51 38.51
Total Cash 268.0 179.0 657.0 575.0 332.0 453.1 469.6 486.7 504.4 522.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 143.0 144.0 153.0 345.0 164.0
Account Receivables, % 11.93 11.2 12.86 26.26 11.96
Inventories 42.0 37.0 47.0 55.0 64.0 54.5 56.5 58.6 60.7 62.9
Inventories, % 3.5 2.88 3.95 4.19 4.67 3.84 3.84 3.84 3.84 3.84
Accounts Payable 89.0 181.0 55.0 161.0 82.0 126.0 130.6 135.4 140.3 145.4
Accounts Payable, % 7.42 14.07 4.62 12.25 5.98 8.87 8.87 8.87 8.87 8.87
Capital Expenditure -124.0 -151.0 -112.0 -294.0 -287.0 -212.6 -220.3 -228.3 -236.6 -245.2
Capital Expenditure, % -10.34 -11.74 -9.41 -22.37 -20.93 -14.96 -14.96 -14.96 -14.96 -14.96
Tax Rate, % 366.67 366.67 366.67 366.67 366.67 366.67 366.67 366.67 366.67 366.67
EBITAT 361.7 350.0 1,331.2 -1,520.8 -730.7 309.4 320.6 332.3 344.4 356.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 661.7 959.0 1,775.2 -1,181.8 -115.7 865.8 885.3 917.5 950.8 985.4
WACC, % 5.4 5.4 4.91 2.57 2.57 4.17 4.17 4.17 4.17 4.17
PV UFCF
SUM PV UFCF 4,069.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,005
Terminal Value 46,316
Present Terminal Value 37,758
Enterprise Value 41,828
Net Debt 7,417
Equity Value 34,411
Diluted Shares Outstanding, MM 118
Equity Value Per Share 291.62

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).


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.