Clearway Energy Inc
NYSE:CWEN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (0.9), the stock would be worth $36.99 (8% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 1 | $40.3 |
0%
|
| 3-Year Average | 0.9 | $36.99 |
-8%
|
| 5-Year Average | 1 | $39.49 |
-2%
|
| Industry Average | 1 | $42.74 |
+6%
|
| Country Average | 1.5 | $61.56 |
+53%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| US |
C
|
Clearway Energy Inc
NYSE:CWEN
|
8.2B USD | 1 | 48.6 | |
| US |
|
Vistra Corp
NYSE:VST
|
52.5B USD | 1.8 | 69.8 | |
| SA |
|
ACWA Power Co
SAU:2082
|
184.5B SAR | 3.6 | 99.6 | |
| IN |
|
Adani Power Ltd
NSE:ADANIPOWER
|
4.3T INR | 4.1 | 37.4 | |
| IN |
|
NTPC Ltd
NSE:NTPC
|
3.9T INR | 1.1 | 16 | |
| CN |
|
CGN Power Co Ltd
SZSE:003816
|
231.3B CNY | 1 | 24.4 | |
| CN |
|
China National Nuclear Power Co Ltd
SSE:601985
|
184.9B CNY | 0.8 | 22.4 | |
| TH |
G
|
Gulf Energy Development PCL
SET:GULF
|
859B THB | 2.4 | 40.2 | |
| DE |
|
Uniper SE
XETRA:UN0
|
17.2B EUR | 0.5 | 12.3 | |
| US |
|
Talen Energy Corp
NASDAQ:TLN
|
17B USD | 2.3 | -78.5 | |
| CN |
|
SDIC Power Holdings Co Ltd
SSE:600886
|
109.1B CNY | 0.8 | 16.7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.9 |
| Median | 1.5 |
| 70th Percentile | 2.9 |
| Max | 566 432.7 |
Other Multiples
Clearway Energy Inc
Glance View
Clearway Energy Inc. stands as a prominent player in the energy sector, with its core focus on renewable energy. Emerging from the shadow of traditional energy sources, Clearway has made a name for itself by investing heavily in wind and solar power across the United States. This strategic positioning allows the company to take full advantage of shifting societal and regulatory preferences towards cleaner energy solutions. By operating and developing long-term contracted renewable and conventional generation assets, Clearway efficiently supplies energy to utilities, municipalities, and commercial customers, generating steady and predictable cash flows. Its business model capitalizes on long-term power purchase agreements (PPAs), ensuring revenue stability and hedging against market volatility. The engine of Clearway's business lies in its extensive portfolio, comprised largely of renewable energy assets that are contracted out to various clients for extended periods. These agreements lock in customers for the long haul, providing a reliable stream of income and reducing exposure to market fluctuations. Clearway has deftly navigated the financial waters by structuring these agreements to create attractive yields for investors, while consistently reinvesting to expand its renewable asset base. By embracing sustainable energy solutions and maintaining a pipeline for future projects, Clearway Energy Inc. not only taps into the growing demand for green power but does so with an operational model that promotes sustained growth and resilience in the ever-evolving energy market.