olivlawolivlaw

olivLaw · US equity research

Clearway Energy, Inc. CWEN

Electric Services · SIC 4911 · Vertical: Electric Services (SIC 4911)

35.71USD+3.72% · 1 dayClose 04 Nov 2026

Clearway Energy, Inc. is an energy infrastructure investor focused on clean energy assets in North America, with long-term contracts and a dividend policy based on distributing a significant part of its cash available for distribution. Its portfolio grew in 2026 through acquisitions and repowering, which makes the company relevant to investors following the US energy transition. Gross capacity reached 12.9 GW at the end of 2025 and 13.9 GW on June 30, 2026.

At the close of 04 Nov 2026, Clearway Energy, Inc. (CWEN) stock was 35.71 USD (+3.72% on the day), with market capitalisation 7.3 bn USD, P/E 47.6 on diluted EPS of 0.75 USD over the last 12 months, dividend yield 2.24%, beta 0.58, 52-week range 29.14–41.26 USD. Latest reported quarter (Q2 2026): revenue of 481.0 m USD (+22.7% YoY), net income of 122.0 m USD (+306.7% YoY).

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
7.3 bn USD
shares as of 30 Jun 2026
P/E (TTM)
47.6
Diluted EPS TTM 0.75 · TTM to 31 Dec 2024
E/P (TTM)
2.10%
TTM to 31 Dec 2024
Dividend yield
2.24%
DPS 12m 0.80
Beta (2y)
0.58
Volatility (1y) 32%
52-week range
29.1441.26

Price history

Loading chart…

Technical reading

RSI (14)
74.5
overbought (≥ 70)
Bollinger (20, 2)
28.12 – 34.91
above the upper band · %B 1.12 · band width 21.6%
SMA 50 / 200
31.04 / 35.58
mixed trend
MACD (12, 26, 9)
1.00 / 0.51
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+21.0%−1.1%+22.1 pp—
3 months+14.5%−0.5%+15.0 pp—
6 months−7.2%+4.4%−11.6 pp—
Year to date+7.4%+12.3%−5.0 pp—
1 year+9.9%+13.5%−3.6 pp−8.3%
3 years+56.1%+76.4%−20.3 pp+40.4%
5 years−4.8%+63.7%−68.5 pp—
Max drawdown (1y)
−29.4%
02 Jun 2026 → 01 Oct 2026
Max drawdown (5y)
−54.9%
18 Aug 2022 → 05 Oct 2023
Compound annual growth (5y)
−1.0%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 30 Jun 2026

Revenue
481.0 m USD
+22.7% YoY
Net income
122.0 m USD
+306.7% YoY
Diluted EPS
unavailable
unavailable YoY
net / operating
25.4% / 24.1%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Revenue486.0 m256.0 m298.0 m392.0 m429.0 m310.0 m354.0 m481.0 m
Cost of revenue135.0 m123.0 m122.0 m131.0 m128.0 m149.0 m134.0 m149.0 m
Operating income178.0 m-37.0 m085.0 m112.0 m-37.0 m20.0 m116.0 m
Depreciation & amortisation164.0 m156.0 m163.0 m163.0 m176.0 m180.0 m182.0 m196.0 m
Interest expense139.0 m23.0 m116.0 m83.0 m98.0 m90.0 m101.0 m105.0 m
Pre-tax income60.0 m-48.0 m-104.0 m17.0 m29.0 m-117.0 m-70.0 m27.0 m
Income tax33.0 m005.0 m-31.0 m82.0 m-2.0 m-3.0 m
Net income36.0 m3.0 m-3.0 m30.0 m232.0 m-90.0 m-163.0 m122.0 m
Operating cash flow301.0 m ≈192.0 m95.0 m191.0 m ≈225.0 m ≈177.0 m401.0 m214.0 m ≈
Capex35.0 m ≈50.0 m56.0 m76.0 m ≈81.0 m ≈106.0 m75.0 m84.0 m ≈
Dividends paid85.0 m ≈85.0 m87.0 m89.0 m ≈90.0 m ≈92.0 m95.0 m95.0 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 88 percentile of its own 8-quarter history (min 27.2, median 36.8, max 425.0; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue1.1 bn1.0 bn1.2 bn1.3 bn1.2 bn1.3 bn1.4 bn1.4 bn
Revenue YoY+4.4%−2.0%+16.2%+7.3%−7.5%+10.4%+4.3%+4.2%
Net income48.0 m-11.0 m25.0 m51.0 m582.0 m79.0 m88.0 m169.0 m
Net income YoYunavailable−122.9%unavailable+104.0%+1,041.2%−86.4%+11.4%+92.0%
Diluted EPSunavailableunavailable0.220.444.990.670.75unavailable
Diluted EPS YoYunavailableunavailableunavailable+100.0%+1,034.1%−86.6%+11.9%unavailable
net %4.6%-1.1%2.1%4.0%48.9%6.0%6.4%11.8%
Free cash flow415.0 m249.0 m421.0 m550.0 m675.0 m490.0 m483.0 m369.0 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
231.0 m USD
Financial debt
8.3 bn USD
Net debt
8.1 bn USD
Equity
5.8 bn USD
Total assets
16.7 bn USD
Debt / equity
1.43x
Current ratio
1.13x
ROE
3.0%
ROA
1.1%
FCF margin
25.8%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
1.3 bn
2024
1.4 bn
2025
1.4 bn

SEC (XBRL)· 24 Feb 2026verified

Cost of revenue
2023
473.0 m
2024
501.0 m
2025
530.0 m

SEC (XBRL)· 24 Feb 2026verified

Gross profit
2023
841.0 m ≈
2024
870.0 m ≈
2025
899.0 m ≈

SEC (XBRL)· 24 Feb 2026derived

Operating income
2023
263.0 m
2024
196.0 m
2025
160.0 m

SEC (XBRL)· 24 Feb 2026verified

Depreciation & amortisation
2023
526.0 m
2024
627.0 m
2025
682.0 m

SEC (XBRL)· 24 Feb 2026verified

EBITDA
2023
789.0 m ≈
2024
823.0 m ≈
2025
842.0 m ≈

SEC (XBRL)· 24 Feb 2026derived

Interest expense
2023
337.0 m
2024
307.0 m
2025
387.0 m

SEC (XBRL)· 24 Feb 2026verified

Pre-tax income
2023
-16.0 m
2024
-33.0 m
2025
-175.0 m

SEC (XBRL)· 24 Feb 2026verified

Income tax
2023
-2.0 m
2024
30.0 m
2025
56.0 m

SEC (XBRL)· 24 Feb 2026verified

Net income
2023
79.0 m
2024
88.0 m
2025
169.0 m

SEC (XBRL)· 24 Feb 2026verified

Diluted EPS
2023
0.67
2024
0.75
2025
—

SEC (XBRL)· 25 Feb 2025verified

Weighted average diluted shares
2023
35.0 m
2024
35.0 m
2025
35.0 m

SEC (XBRL)· 24 Feb 2026verified

Balance sheet · USD

Cash
2023
535.0 m
2024
332.0 m
2025
231.0 m

SEC (XBRL)· 24 Feb 2026verified

Receivables
2023
—
2024
—
2025
—

SEC (XBRL)· 23 Feb 2023verified

Inventories
2023
55.0 m
2024
64.0 m
2025
75.0 m

SEC (XBRL)· 24 Feb 2026verified

Current assets
2023
1.6 bn
2024
1.1 bn
2025
1.2 bn

SEC (XBRL)· 24 Feb 2026verified

Property, plant & equipment, net
2023
9.5 bn
2024
9.9 bn
2025
11.6 bn

SEC (XBRL)· 24 Feb 2026verified

Intangibles (excl. goodwill)
2023
2.4 bn
2024
2.2 bn
2025
2.4 bn

SEC (XBRL)· 24 Feb 2026verified

Total assets
2023
14.7 bn
2024
14.3 bn
2025
16.7 bn

SEC (XBRL)· 24 Feb 2026verified

Accounts payable
2023
130.0 m
2024
—
2025
—

SEC (XBRL)· 22 Feb 2024verified

Short-term debt
2023
1.1 bn
2024
125.0 m
2025
431.0 m

SEC (XBRL)· 24 Feb 2026verified

Long-term debt
2023
7.5 bn
2024
6.8 bn
2025
7.9 bn

SEC (XBRL)· 24 Feb 2026verified

Current liabilities
2023
906.0 m
2024
718.0 m
2025
1.0 bn

SEC (XBRL)· 24 Feb 2026verified

Total liabilities
2023
9.7 bn
2024
8.8 bn
2025
10.7 bn

SEC (XBRL)· 24 Feb 2026verified

Equity
2023
5.0 bn
2024
5.6 bn
2025
5.8 bn

SEC (XBRL)· 24 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
702.0 m
2024
770.0 m
2025
688.0 m

SEC (XBRL)· 24 Feb 2026verified

Capex
2023
212.0 m
2024
287.0 m
2025
319.0 m

SEC (XBRL)· 24 Feb 2026verified

Free cash flow
2023
490.0 m ≈
2024
483.0 m ≈
2025
369.0 m ≈

SEC (XBRL)· 24 Feb 2026derived

Investing cash flow
2023
-523.0 m
2024
-725.0 m
2025
-803.0 m

SEC (XBRL)· 24 Feb 2026verified

Financing cash flow
2023
-124.0 m
2024
-363.0 m
2025
200.0 m

SEC (XBRL)· 24 Feb 2026verified

Dividends paid
2023
311.0 m
2024
334.0 m
2025
358.0 m

SEC (XBRL)· 24 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
4.2%
computed by olivLawFY 2025
Revenue CAGR 3Y
6.3%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
3.6%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
-18.4%
computed by olivLawFY 2025
Net income growth (YoY)
92.0%
computed by olivLawFY 2025
Net income CAGR 3Y
-33.8%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
46.6%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
unavailable
input data missing
EPS CAGR 3Y
unavailable
input data missing
EPS CAGR 5Y
unavailable
input data missing
FCF growth (YoY)
-23.6%
computed by olivLawFY 2025

Profitability

Gross margin
64.4%
computed by olivLawTTM to 30 Jun 2026
EBITDA margin
60.0%
computed by olivLawTTM to 30 Jun 2026
EBIT margin
13.4%
computed by olivLawTTM to 30 Jun 2026
Net margin
6.4%
computed by olivLawTTM to 30 Jun 2026
FCF margin
42.6%
computed by olivLawTTM to 30 Jun 2026

Returns

ROE
1.8%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROA
0.6%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROIC
1.3%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROCE
1.3%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
55.4%
computed by olivLawTTM to 30 Jun 2026

Balance sheet

Net debt
8.8 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Net debt / EBITDA
9.3x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Debt / equity
1.7x
computed by olivLawbalance sheet at 30 Jun 2026
Interest coverage
0.5x
computed by olivLawTTM to 30 Jun 2026

Liquidity

Current ratio
1.2x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
1.1x
computed by olivLawbalance sheet at 30 Jun 2026
Cash ratio
0.3x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
1.0 bn USD
computed by olivLawTTM to 30 Jun 2026
Capital expenditure
346.0 m USD
computed by olivLawTTM to 30 Jun 2026
Free cash flow
671.0 m USD
computed by olivLawTTM to 30 Jun 2026
FCF conversion
664.4%
computed by olivLawTTM to 30 Jun 2026
Cash conversion
107.6%
computed by olivLawTTM to 30 Jun 2026

Efficiency

Days sales outstanding
unavailable
input data missing
Days payables outstanding
unavailable
input data missing

Market and valuation

Market capitalisation
7.3 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
16.1 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Market cap / net income TTM
72.6x
computed by olivLawTTM to 30 Jun 2026
P/E (TTM)
72.6x
computed by olivLawTTM to 30 Jun 2026
Earnings yield
1.4%
computed by olivLawTTM to 30 Jun 2026
P/B
1.3x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
4.7x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBITDA
17.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBIT
76.5x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/Sales
10.3x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
P/FCF
10.9x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
FCF yield
9.2%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Dividend yield
2.2%
computed by olivLawTTM to 30 Jun 2026
Shareholder yield (distributions)
5.1%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

3 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 21 / 100

A scoring methodology on indicators and valuation, not investment advice.

score < 40 · (margin_of_safety <= -0.25 & agreement in ['high', 'medium'])

Closing price

35.71 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 7.3 bn USD

Key indicators

Market capitalisation
7.3 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
72.6x
computed by olivLawTTM to 30 Jun 2026
P/B
1.3x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
17.1x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROE
1.8%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Net margin
6.4%
computed by olivLawTTM to 30 Jun 2026
Revenue growth (YoY)
4.2%
computed by olivLawFY 2025
Dividend yield
2.2%
computed by olivLawTTM to 30 Jun 2026

Coverage and freshness

31/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Source: SEC (XBRL)published 05 Aug 2026
verified 1860derived 154

Score by group

  • Balance sheet15
  • Growth83
  • Quality26
  • Returns24
  • Valuation7

Estimated value range

Low
6.99
USD per share
Mid
10.79
USD per share
High
13.36
USD per share
Price: 35.71 USD
The price is above the range
Potential to the central value: -69.8% (value / price − 1)
Margin of safety: -231.0% (1 − price / value)
Agreement between methods: medium · 4 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 0.00 – 139.39 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)50.41 – 139.39 (Mid 79.94)
    WACC 6.9% · starting FCFF 1.0 bn USD · terminal value share of EV 81%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): -12.0%
  • Dividend discount (DDM)3.92 – 5.27 (Mid 4.49)
  • Peers: EV/EBITDA0.00 – 14.78 (Mid 10.68)
    18 companies used · median multiple 11.6x · quartiles 9.3x – 12.5x
    AEP, AQN, BKH, CEG, CNP, D, EIX, ELLO, ES, ETR, HE, NRG, OGE, POR, SO, SPRU, TXNM, VST
  • Peers: P/E10.06 – 11.94 (Mid 10.90)
    16 companies used · median multiple 22.2x · quartiles 20.4x – 24.3x
    AEP, AQN, BKH, CEG, CNP, D, ES, ETR, FE, NEE, NRG, OGE, POR, PPL, SO, VST
Multiple comparisons use the SIC vertical: Electric Services (SIC 4911)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 21/100

FactorValueScoreWeight used
ROIC · Quality1.3%18 (vs peers)8%
Net margin · Quality6.4%33 (vs peers)8%
Revenue CAGR 3Y · Growth6.3%83 (on a fixed band)8%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet9.3x12 (vs peers)15%
Interest coverage · Balance sheet0.5x0 (on a fixed band)13%
Current ratio · Balance sheet1.2x63 (on a fixed band)5%
P/E (TTM) · Valuation72.6x4 (vs peers)15%
EV/EBITDA · Valuation17.1x10 (vs peers)13%
Dividend yield · Returns2.2%24 (vs peers)18%
Payout ratio (EPS) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet15/100 · 3/3 factors with a value
  • Growth· partial83/100 · 1/2 factors with a value
  • Quality26/100 · 2/2 factors with a value
  • Returns· partial24/100 · 1/2 factors with a value
  • Valuation7/100 · 2/2 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

Clearway Energy, Inc. (CWEN). Latest full fiscal year: 2025; data up to 2026-06-30.

Figures computed from the financial statements: revenue 1.4 bn USD in 2025; YoY growth 4.2%; net margin 6.4%; ROE 1.8%; net debt/EBITDA 9.3x.

The estimated value range is 6.99–13.36 USD per share (median of 4 methods, agreement: medium); assumptions are illustrative. Against the central value of 10.79 USD, the price of 35.71 USD leaves a potential of -69.8% (value / price − 1) and a margin of safety of -231.0% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 21/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Revenue CAGR 3Y: 6.3%

What contradicts it

  • ROIC: 1.3%
  • Net debt / EBITDA: 9.3x
  • Interest coverage: 0.5x
  • P/E (TTM): 72.6x
  • EV/EBITDA: 17.1x
  • Dividend yield: 2.2%
  • The price is above the estimated value range

Not assessed (insufficient data or a ratio without meaning): EPS CAGR 3Y, Payout ratio (EPS).

Versus the vertical median

Electric Services (SIC 4911) · same industry (4-digit SIC) · compared with 39 companies

Multiples and returns vs the median

P/E
72.6x
vertical median 22.2x
above median (+227.7%)
EV/EBITDA
17.1x
vertical median 11.8x
above median (+44.8%)
P/S
4.7x
vertical median 2.8x
above median (+66.8%)
P/B
1.3x
vertical median 2.1x
below median (−36.4%)
ROE
1.8%
vertical median 8.2%
below median (−77.7%)
Net margin
6.4%
vertical median 10.5%
below median (−39.1%)
EBIT margin
13.4%
vertical median 20.6%
below median (−34.8%)
Revenue YoY
4.2%
vertical median 9.0%
below median (−52.9%)
Net debt/EBITDA
9.3x
vertical median 4.7x
above median (+97.1%)
Dividend yield
2.2%
vertical median 3.3%
below median (−31.6%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
NEENextera Energy Inc184.4 bn22.515.6%31.5%+9.8%+3% / +51%
SOSouthern Co105.0 bn23.911.3%14.5%+10.6%+2% / +31%
PAMPampa Energy Inc.88.2 bn141.021.8%33.0%+8.3%−28% / +38%
CEGConstellation Energy Corporation87.1 bn24.015.3%11.1%+8.3%−33% / +103%
AEPAmerican Electric Power Company, Inc.70.3 bn19.012.8%16.9%+10.9%+4% / +62%
DDominion Energy, Inc61.3 bn20.610.5%16.9%+14.2%+11% / +54%
ETREntergy Corp51.2 bn28.411.1%13.6%+9.0%+15% / +121%
VSTVistra Operations Company LLC40.4 bn19.943.1%11.6%+3.0%−33% / +240%
FEFirstenergy Corp27.3 bn25.78.4%6.9%+12.0%−1% / +28%
PPLPPL Corp26.9 bn21.88.3%13.1%+6.9%−3% / +37%
CNPCenterpoint Energy Inc26.8 bn25.29.6%11.4%+8.3%+3% / +45%
ESEversource Energy26.5 bn18.29.1%10.4%+13.8%+5% / +19%
EIXEdison International23.7 bn6.520.8%19.6%+9.8%+4% / −8%
NRGNRG Energy, Inc17.5 bn21.623.8%2.6%+9.2%−51% / +74%
TLNTalen Energy Corporation14.2 bn—-16.7%-6.4%+22.0%−17% / +470%
OGEOge Energy Corp.10.4 bn22.59.6%14.0%+9.2%+11% / +44%
BEPBrookfield Renewable Partners L.P.8.5 bn—-1.9%-1.1%+9.0%+8% / +25%
CWENClearway Energy, Inc.7.3 bn72.61.8%6.4%+4.2%+10% / +56%
TXNMTXNM Energy, Inc.6.5 bn41.15.5%7.5%+9.9%+0% / +41%
BKHBlack Hills Corporation6.4 bn21.37.9%13.0%+8.6%+14% / +63%
ORAOrmat Technologies, Inc.5.8 bn46.35.0%10.7%+12.5%−16% / +40%
PORPortland General Electric Company5.5 bn19.76.6%7.7%+4.0%−9% / +12%
BEPCBrookfield Renewable Corporation5.4 bn—-501.4%-62.9%−10.0%−24% / +19%
OKLOOklo Inc.4.1 bn—-7.7%—unavailable−76% / +114%
AQNAlgonquin Power & Utilities Corp.3.4 bn25.63.9%7.4%+4.9%−8% / −8%

1- and 3-year price returns: for CWEN from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
21.49
Total return -40% · Per year -40%
37.96
Total return 6% · Per year 6%
57.13
Total return 60% · Per year 60%
3 years
21.61
Total return -39% · Per year -15%
42.88
Total return 20% · Per year 6%
70.76
Total return 98% · Per year 26%
5 years
21.74
Total return -39% · Per year -9%
48.45
Total return 36% · Per year 6%
87.64
Total return 145% · Per year 20%
What moves the 3-year price the most
  • Exit P/E± 10.72
  • Net margin± 7.50
  • Annual revenue growth± 6.06
  • Annual dilution± 0.63

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

Clearway Energy, Inc. is an energy infrastructure investor focused on clean energy assets in North America, with long-term contracts and a dividend policy based on distributing a significant part of its cash available for distribution. Its portfolio grew in 2026 through acquisitions and repowering, which makes the company relevant to investors following the US energy transition. Gross capacity reached 12.9 GW at the end of 2025 and 13.9 GW on June 30, 2026 12.

SWOT

Strengths

  • A diversified portfolio of renewable and storage assets with long-term contracts and counterparties with good credit quality.
  • A sponsor with its own development platform, which provides a pipeline of projects for growth.
  • Operations in the United States, with no currency or repatriation exposure.

Weaknesses

  • Dependence on the sponsor, which controls the company and can influence its strategic decisions.
  • A high level of indebtedness that may limit the ability to finance new acquisitions.
  • Revenue concentration on a few large customers, especially utilities in California.

Opportunities

  • Repowering older wind farms could extend capacity and long-term contracts.
  • Rising demand for energy and storage could support new utility contracts.
  • Acquisitions of operating assets in the market could add capacity and stable revenues.

Threats

  • Legislative changes to tax credits could reduce the attractiveness of new projects.
  • Unfavorable weather conditions could reduce output and operating revenues.
  • Competition for acquisitions from larger and better capitalized companies could push asset prices up.

Risks

  • Dependence on the sponsorhigh

    The sponsor controls the company and can appoint most board members, which could affect the independence of decisions.

  • Counterparty riskhigh

    If key customers fail to meet their obligations or cannot be replaced on similar terms, revenues could decline.

  • Access to financingmedium

    If financing costs rise or market conditions worsen, acquisitions and the dividend could be affected.

  • Regulatory and policy riskmedium

    Changes in energy and tax policy could alter the returns of new projects.

  • Internal controlmedium

    The company identified a material weakness in internal control related to HLBV accounting that could affect results if not remediated.

Investment thesis

What would need to be true (bull case)

  • If the wind repowering projects are completed on schedule, the company could extend long-term revenues given its existing contracts.
  • Diversified assets and long-term contracts could support predictable cash flows for the dividend policy.
  • The sponsor's platform could provide a project pipeline that supports growth in the coming years.

What would break the thesis

  • If acquisition prices rise, the returns on new assets could be lower than expected.
  • Sponsor control and dependence on the sponsor could limit the company's strategic flexibility.
  • Legislative changes to tax credits could reduce the attractiveness of future projects.

What to watch

  • Completion of the Deriva Solar Portfolio acquisition and its effect on results2026
  • Progress and commissioning of the Goat Mountain repowering2027
  • Quarterly results on wind and solar output, including the Performance IndexQ4 2026
  • Evolution of debt and financing costs after the 2026 notes issuancenext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

Clearway Energy, Inc., together with its consolidated subsidiaries, is a publicly traded investor focused on clean energy that owns modern, sustainable and long-term contracted assets in North America, sponsored by Clearway Energy Group LLC 1. The company was formed in Delaware in 2012 and controls Clearway Energy LLC, whose results it consolidates 1. As of December 31, 2025, its portfolio included approximately 10.1 GW of wind, solar and battery storage systems, plus approximately 2.8 GW of dispatchable combustion-based capacity, across 27 states 1.

The strategy focuses on assets with predictable cash flows, growth through investments and acquisitions in operating generation assets, and gradual dividend increases to Class A and Class C holders 1. The company intends to concentrate on North America to avoid currency and sovereign exposure, and relies on the sponsor's development platform for new projects, including wind repowering 1. Its financial policy aims at a balanced capital structure and minimizing interest rate and refinancing risks 1.

In 2026 the company completed the acquisition of the Cardinal Portfolio for net cash consideration of 322 mn USD, and at June 30, 2026 it had 13.9 GW of gross capacity 2. It also restructured long-term contracts at the Elbow Creek, Langford and Mesquite Sky wind facilities, each with a new 15-year PPA with a commercial or investment-grade counterparty 2.

Segments

Renewables & Storage

This segment includes wind, solar and BESS assets and generated most of the revenue in 2025, with operating revenues of 1,138 mn USD out of a total of 1,429 mn USD 1. Offtake agreements have a weighted average remaining duration of about 12 years, and the main customers are utilities and commercial users 12.

Flexible Generation

This segment comprises combustion-based generation assets that provide grid reliability services, including facilities in California, with a capacity of about 2.8 GW 12. It contributed 291 mn USD of operating revenues in 2025, and part of the capacity is contracted under RA agreements through 2029 1.

Market context

The company operates in renewable power generation and storage, where assets with long-term contracts provide relatively stable revenues. Public policies such as production and investment tax credits support development in the US, although 2025 legislation changed eligibility conditions for new projects 1. Electricity demand and the need for grid stability are factors that could support the company's activity over the medium term 1.

Growth through acquisitions and repowering shows that the market offers opportunities, but competition for assets is intense, and asset prices can be affected by capital market conditions 12.

Trends

  • Changes to clean energy tax creditsmixed

    The July 2025 legislation narrowed eligibility for some production and investment credits, which could reduce the attractiveness of new projects, although the company considers that the sponsor's pipeline through 2030 is not affected 1.

  • Repowering of wind facilitiestailwind

    Modernizing older wind farms such as Goat Mountain, Mt. Storm and Tuolumne can extend capacity and contracts, but requires additional capital and commissioning schedules 12.

  • Weather conditionsmixed

    Output depends on wind and solar resources, and the strong El Niño pattern in 2026 affected operating results in the third quarter, so production could vary from quarter to quarter 3.

  • Cost of financingheadwind

    Higher debt costs, such as the 5.75% notes issued in January 2026, could limit acquisition capacity and pressure the dividend 1.

Competitive position

The company competes with utilities and independent power producers, as well as with renewable developers that retain their plants, financial investors and other downstream power infrastructure owners 1. In acquisitions it sometimes faces much larger companies with greater resources that can pay more for assets 1.

Its advantage lies in the sponsor's development platform and in assets located in regional power markets, which could support winning new contracts 1.

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

  • Current report20 Oct 2026
    Results of operations · Financial statements and exhibits
  • Current report07 Oct 2026
    Material agreement · Financial statements and exhibits
  • Current report28 Sept 2026
    Material agreement · Financial statements and exhibits
  • Current report08 Sept 2026
    Departure or appointment of officers · Regulation FD disclosure · Financial statements and exhibits
  • Current report06 Aug 2026
    Material agreement · Other events · Financial statements and exhibits
  • Quarterly report05 Aug 2026
  • Current report05 Aug 2026
    Results of operations · Financial statements and exhibits
  • Current report16 Jul 2026
    Results of operations · Financial statements and exhibits
  • Current report15 May 2026
    Departure or appointment of officers · Regulation FD disclosure · Financial statements and exhibits
  • Quarterly report08 May 2026

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Clearway Energy, Inc. · 24 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Clearway Energy, Inc. · 05 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Clearway Energy, Inc. · 20 Oct 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.