The WACC of Clearwater Paper Corp (CLW) is 9.1%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.10% | 8.75% |
| Tax rate | 27.30% - 28.80% | 28.05% |
| Cost of debt | 5.50% - 20.90% | 13.20% |
| WACC | 5.8% - 12.3% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.76 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.10% |
| Tax rate | 27.30% | 28.80% |
| Debt/Equity ratio | 0.87 | 0.87 |
| Cost of debt | 5.50% | 20.90% |
| After-tax WACC | 5.8% | 12.3% |
| Selected WACC | 9.1% | |