CLW
Clearwater Paper Corp
Price:  
38.61 
USD
Volume:  
282,674.00
United States | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLW WACC - Weighted Average Cost of Capital

The WACC of Clearwater Paper Corp (CLW) is 7.4%.

The Cost of Equity of Clearwater Paper Corp (CLW) is 10.50%.
The Cost of Debt of Clearwater Paper Corp (CLW) is 5.45%.

Range Selected
Cost of equity 8.80% - 12.20% 10.50%
Tax rate 27.30% - 28.80% 28.05%
Cost of debt 5.40% - 5.50% 5.45%
WACC 6.5% - 8.2% 7.4%
WACC

CLW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.07 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 12.20%
Tax rate 27.30% 28.80%
Debt/Equity ratio 0.91 0.91
Cost of debt 5.40% 5.50%
After-tax WACC 6.5% 8.2%
Selected WACC 7.4%