As of 2024-12-13, the Intrinsic Value of Clearwater Paper Corp (CLW) is
77.95 USD. This CLW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.06 USD, the upside of Clearwater Paper Corp is
211.10%.
The range of the Intrinsic Value is 23.12 - 374.54 USD
77.95 USD
Intrinsic Value
CLW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.12 - 374.54 |
77.95 |
211.1% |
| DCF (Growth 10y) |
26.87 - 351.15 |
78.56 |
213.5% |
| DCF (EBITDA 5y) |
(0.73) - 52.13 |
15.67 |
-37.5% |
| DCF (EBITDA 10y) |
12.64 - 79.78 |
34.49 |
37.6% |
| Fair Value |
48.28 - 48.28 |
48.28 |
92.66% |
| P/E |
12.51 - 63.70 |
31.12 |
24.2% |
| EV/EBITDA |
(42.15) - 66.47 |
(0.84) |
-103.4% |
| EPV |
(10.83) - 51.10 |
20.14 |
-19.6% |
| DDM - Stable |
13.23 - 36.16 |
24.69 |
-1.5% |
| DDM - Multi |
59.50 - 128.63 |
81.60 |
225.6% |
CLW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
415.24 |
| Beta |
0.97 |
| Outstanding shares (mil) |
16.57 |
| Enterprise Value (mil) |
1,530.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.01% |
| Cost of Debt |
13.16% |
| WACC |
10.20% |