CLW
Clearwater Paper Corp
Price:  
51.99 
USD
Volume:  
155,864.00
United States | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLW Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Clearwater Paper Corp (CLW) is 101.24 USD. This CLW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.99 USD, the upside of Clearwater Paper Corp is %.

The range of the Intrinsic Value is 76.76 - 142.80 USD

51.99 USD
Stock Price
101.24 USD
Intrinsic Value
Intrinsic Value Details

CLW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 76.76 - 142.80 101.24 94.7%
DCF (Growth 10y) 88.12 - 156.83 113.75 118.8%
DCF (EBITDA 5y) 54.19 - 70.86 61.61 18.5%
DCF (EBITDA 10y) 71.30 - 95.81 82.22 58.1%
Fair Value 151.53 - 151.53 151.53 191.46%
P/E 46.06 - 67.73 56.89 9.4%
EV/EBITDA 37.98 - 109.13 58.58 12.7%
EPV 64.89 - 102.17 83.53 60.7%
DDM - Stable 37.26 - 85.77 61.51 18.3%
DDM - Multi 48.73 - 93.53 64.69 24.4%

CLW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 867.19
Beta 0.27
Outstanding shares (mil) 16.68
Enterprise Value (mil) 1,255.19
Market risk premium 4.60%
Cost of Equity 9.37%
Cost of Debt 5.44%
WACC 7.48%