The WACC of Clearwater Paper Corp (CLW) is 10.2%.
| Range | Selected | |
| Cost of equity | 9.30% - 12.70% | 11.00% |
| Tax rate | 27.30% - 28.80% | 28.05% |
| Cost of debt | 5.50% - 20.90% | 13.20% |
| WACC | 6.6% - 13.8% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.18 | 1.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 12.70% |
| Tax rate | 27.30% | 28.80% |
| Debt/Equity ratio | 1.04 | 1.04 |
| Cost of debt | 5.50% | 20.90% |
| After-tax WACC | 6.6% | 13.8% |
| Selected WACC | 10.2% | |