Clearwater Paper Corp
NYSE:CLW
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (11.5), the stock would be worth $5.77 (61% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 29.2 | $14.63 |
0%
|
| 3-Year Average | 11.5 | $5.77 |
-61%
|
| 5-Year Average | 11.5 | $5.77 |
-61%
|
| Industry Average | 22.9 | $11.44 |
-22%
|
| Country Average | 19.6 | $9.82 |
-33%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
$555.4m
|
/ |
Jan 2026
$18.8m
|
= |
|
|
$555.4m
|
/ |
Dec 2026
$-51.6m
|
= |
|
|
$555.4m
|
/ |
Dec 2027
$-6.9m
|
= |
|
|
$555.4m
|
/ |
Dec 2028
$22.7m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Clearwater Paper Corp
NYSE:CLW
|
234.6m USD | 29.2 | -12.6 | |
| FI |
|
UPM-Kymmene Oyj
OMXH:UPM
|
14B EUR | 29.1 | 28.2 | |
| BR |
|
Suzano SA
BOVESPA:SUZB3
|
57.7B BRL | 13 | 4.2 | |
| ZA |
S
|
Sappi Ltd
JSE:SAP
|
9.6B ZAR | -20.1 | -2.1 | |
| FI |
S
|
Stora Enso Oyj
OMXH:STERV
|
8.1B EUR | 37 | 11.5 | |
| CN |
|
Shandong Sun Paper Co Ltd
SZSE:002078
|
40.7B CNY | 12.9 | 12.5 | |
| SE |
|
Holmen AB
STO:HOLM B
|
50.5B SEK | 22 | 16.9 | |
| JP |
|
Oji Holdings Corp
TSE:3861
|
834B JPY | 38.7 | 31 | |
| UK |
|
Mondi PLC
LSE:MNDI
|
3.3B GBP | 12.2 | 23 | |
| HK |
|
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
|
30.1B HKD | 14.5 | 8.1 | |
| ID |
|
Indah Kiat Pulp & Paper Tbk PT
IDX:INKP
|
54.3T IDR | 6.1 | 7 |
Market Distribution
| Min | 0 |
| 30th Percentile | 13.6 |
| Median | 19.6 |
| 70th Percentile | 27.8 |
| Max | 1 826 183.2 |
Other Multiples
Clearwater Paper Corp
Glance View
Clearwater Paper Corp. engages in the manufacturing and selling of private label tissue, paperboard, and pulp-based products. The company is headquartered in Spokane, Washington and currently employs 3,000 full-time employees. The company went IPO on 2008-12-05. The firm operates through two segments: Pulp and Paperboard segment, and Consumer Products segment. The firm's Pulp and Paperboard segment markets and manufactures bleached paperboard for the packaging industry and is a producer of solid bleach sulfate (SBS) paperboard. This segment produces hardwood and softwood pulp, which is primarily used as the basis for its paperboard products. The Company’s Consumer Products segment manufactures and sells a line of at-home tissue products, as well as parent rolls and away from home (AFH) products. The company is a supplier of private label tissue to a range of retailers and wholesale distributors, including grocery, club, mass merchants and discount stores. The company supplies bleached paperboard to printers and packaging converters, and offer services that include custom sheeting, slitting and cutting.
