Discounted Cash Flow
Clearway Energy, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.0b | $57.0m | $540.0m | 5.6% | $0.58 |
| 2017 | $1.0b (-1.2%) | $-16.0m (-128.1%) | $-16.0m (-103.0%) | -1.6% (-128.4%) | $2.20 (278.6%) |
| 2018 | $245.0m (-75.7%) | $48.0m (400.0%) | $415.0m (2693.8%) | 19.6% (1335.5%) | $2.52 (14.6%) |
| 2019 | $239.0m (-2.4%) | $-11.0m (-122.9%) | $-11.0m (-102.7%) | -4.6% (-123.5%) | $1.60 (-36.4%) |
| 2020 | $1.2b (401.7%) | $25.0m (327.3%) | $25.0m (327.3%) | 2.1% (145.3%) | $2.10 (31.2%) |
| 2021 | $1.3b (7.3%) | $51.0m (104.0%) | $51.0m (104.0%) | 4.0% (90.2%) | $2.66 (26.7%) |
| 2022 | $1.2b (-7.5%) | $582.0m (1041.2%) | $675.0m (1223.5%) | 48.9% (1133.2%) | $4.99 (87.6%) |
| 2023 | $1.3b (10.4%) | $79.0m (-86.4%) | $490.0m (-27.4%) | 6.0% (-87.7%) | $0.67 (-86.6%) |
| 2024 | $1.4b (4.3%) | $88.0m (11.4%) | $483.0m (-1.4%) | 6.4% (6.8%) | $0.75 (11.9%) |
| 2025 | $1.4b (4.2%) | $169.0m (92.0%) | $369.0m (-23.6%) | 11.8% (84.3%) | $3.54 (372.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.