A meaningful DCF fair value isn't available for Clearway Energy, Inc. (CWEN-A) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
What would today's price require?
$40.43 is justified only if free cash flow grows about +23.1% a year (fading to 2.5% long-run) at a 8.7% required return — faster than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 0.5%/yr | 9.7% | N/A |
| Base case | 2.0%/yr | 8.7% | N/A |
| Optimistic | 5.0%/yr | 7.7% | $5.78 |
| Third-party model estimate (FMP) | independent reference · retrieved Jul 30, 2026 · assumptions not provided | $664.72 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$40.43
Market-Implied Growth
+23.1%/yr
vs -2.6% 5Y actual
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for CWEN-A (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $445.5M · 0.21B shares · net debt $8.6B
Estimated Fair Value
N/A
These assumptions imply no positive equity value — try a higher growth or lower discount rate.
