First Time Loading...

Clearwater Paper Corp
NYSE:CLW

Watchlist Manager
Clearwater Paper Corp Logo
Clearwater Paper Corp
NYSE:CLW
Watchlist
Price: 50.815 USD -0.65%
Updated: May 16, 2024

Relative Value

The Relative Value of one CLW stock under the Base Case scenario is 84.885 USD. Compared to the current market price of 50.815 USD, Clearwater Paper Corp is Undervalued by 40%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CLW Relative Value
Base Case
84.885 USD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
69
Median 3Y
0.3
Median 5Y
0.3
Industry
0.9
Forward
0.4
vs History
41
vs Industry
42
Median 3Y
7.7
Median 5Y
7.7
Industry
14.5
Forward
14.8
vs History
66
vs Industry
58
Median 3Y
4.2
Median 5Y
3.9
Industry
7.7
vs History
9
vs Industry
21
Median 3Y
-12.2
Median 5Y
-10.4
Industry
15.4
vs History
12
vs Industry
37
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1
vs History
52
vs Industry
65
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
Forward
0.5
vs History
82
vs Industry
51
Median 3Y
4.4
Median 5Y
5
Industry
5.6
vs History
71
vs Industry
52
Median 3Y
4.6
Median 5Y
5.4
Industry
10.5
Forward
5.1
vs History
73
vs Industry
45
Median 3Y
8
Median 5Y
8.7
Industry
14.3
Forward
9.4
vs History
92
vs Industry
54
Median 3Y
7.4
Median 5Y
8.5
Industry
9.9
vs History
65
vs Industry
36
Median 3Y
9.9
Median 5Y
8.7
Industry
12.8
vs History
4
vs Industry
42
Median 3Y
0.8
Median 5Y
0.8
Industry
0.8

Multiples Across Competitors

CLW Competitors Multiples
Clearwater Paper Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Clearwater Paper Corp
NYSE:CLW
851.5m USD 0.4 8.4 4.5 7
ZA
Sappi Ltd
JSE:SAP
29.1B Zac 0 0 0 0
FI
UPM-Kymmene Oyj
OMXH:UPM
18.5B EUR 1.8 38.2 13.3 23.9
BR
Suzano SA
BOVESPA:SUZB3
66B BRL 1.7 4.7 6.9 11.6
FI
Stora Enso Oyj
OMXH:STERV
10.8B EUR 1.2 -23.4 -64.5 -64.5
UK
Mondi PLC
LSE:MNDI
7B GBP 1.1 -53.5 -4.2 -6.4
SE
Holmen AB
STO:HOLM B
71.3B SEK 3.2 23.2 15.2 21.4
CN
Shandong Sun Paper Co Ltd
SZSE:002078
42.4B CNY 1.1 12.2 12.5 12.5
CL
Empresas CMPC SA
SGO:CMPC
4.8T CLP 0.7 11.3 22.9 22.9
JP
Oji Holdings Corp
TSE:3861
619.3B JPY 0.4 10.4 7.1 13.9
PT
Navigator Company SA
ELI:NVG
3.1B EUR 1.6 11.3 9.7 9.7
EV/EBITDA Multiple
EBITDA Growth
US
Clearwater Paper Corp
NYSE:CLW
Average EV/EBITDA: 11.5
4.5
N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
32%
FI
UPM-Kymmene Oyj
OMXH:UPM
13.3
71%
BR
Suzano SA
BOVESPA:SUZB3
6.9
49%
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -64.5
39%
UK
Mondi PLC
LSE:MNDI
Negative Multiple: -4.2
30%
SE
Holmen AB
STO:HOLM B
15.2
3%
CN
Shandong Sun Paper Co Ltd
SZSE:002078
12.5
109%
CL
E
Empresas CMPC SA
SGO:CMPC
22.9
302%
JP
Oji Holdings Corp
TSE:3861
7.1
27%
PT
N
Navigator Company SA
ELI:NVG
9.7
36%
EV/EBIT Multiple
EBIT Growth
US
Clearwater Paper Corp
NYSE:CLW
Average EV/EBIT: 15.4
7
N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
95%
FI
UPM-Kymmene Oyj
OMXH:UPM
23.9
117%
BR
Suzano SA
BOVESPA:SUZB3
11.6
58%
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -64.5
4 604%
UK
Mondi PLC
LSE:MNDI
Negative Multiple: -6.4
38%
SE
Holmen AB
STO:HOLM B
21.4
4%
CN
Shandong Sun Paper Co Ltd
SZSE:002078
12.5
26%
CL
E
Empresas CMPC SA
SGO:CMPC
22.9
113%
JP
Oji Holdings Corp
TSE:3861
13.9
N/A
PT
N
Navigator Company SA
ELI:NVG
9.7
-3%

See Also

Discover More