As of 2025-05-16, the Intrinsic Value of Clearwater Paper Corp (CLW) is 40.89 USD. This CLW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.07 USD, the upside of Clearwater Paper Corp is 40.60%.
The range of the Intrinsic Value is 19.78 - 114.04 USD
Based on its market price of 29.07 USD and our intrinsic valuation, Clearwater Paper Corp (CLW) is undervalued by 40.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.78 - 114.04 | 40.89 | 40.6% |
| DCF (Growth 10y) | 20.32 - 102.06 | 38.77 | 33.4% |
| DCF (EBITDA 5y) | 0.22 - 12.51 | 5.18 | -82.2% |
| DCF (EBITDA 10y) | 8.05 - 23.08 | 14.09 | -51.5% |
| Fair Value | 292.13 - 292.13 | 292.13 | 904.91% |
| P/E | 65.67 - 116.15 | 93.77 | 222.6% |
| EV/EBITDA | (10.98) - 0.51 | (6.48) | -122.3% |
| EPV | 354.77 - 464.08 | 409.42 | 1308.4% |
| DDM - Stable | 115.86 - 500.94 | 308.40 | 960.9% |
| DDM - Multi | 0.22 - 1.20 | 0.46 | -98.4% |
| Market Cap (mil) | 472.68 |
| Beta | 0.43 |
| Outstanding shares (mil) | 16.26 |
| Enterprise Value (mil) | 710.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.08% |
| Cost of Debt | 7.02% |
| WACC | 6.93% |