CLW
Clearwater Paper Corp
Price:  
50.73 
USD
Volume:  
94,083.00
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 9.25%.
The Cost of Debt of Clearwater Paper Corp (CLW) is 5.45%.

Range Selected
Cost of equity 7.30% - 11.20% 9.25%
Tax rate 27.30% - 28.80% 28.05%
Cost of debt 5.40% - 5.50% 5.45%
WACC 6.1% - 8.6% 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 0.74 1.13
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 11.20%
Tax rate 27.30% 28.80%
Debt/Equity ratio 0.55 0.55
Cost of debt 5.40% 5.50%
After-tax WACC 6.1% 8.6%
Selected WACC 7.4%