Clearwater Paper Corp
NYSE:CLW
Intrinsic Value
Clearwater Paper Corp. engages in the manufacturing and selling of private label tissue, paperboard, and pulp-based products. [ Read More ]
The intrinsic value of one CLW stock under the Base Case scenario is 100.22 USD. Compared to the current market price of 40.23 USD, Clearwater Paper Corp is Undervalued by 60%.
Valuation Backtest
Clearwater Paper Corp
Run backtest to discover the historical profit from buying and selling CLW stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Clearwater Paper Corp
Current Assets | 564.1m |
Cash & Short-Term Investments | 42m |
Receivables | 184.5m |
Other Current Assets | 337.6m |
Non-Current Assets | 1.1B |
PP&E | 990.1m |
Other Non-Current Assets | 117.6m |
Current Liabilities | 286m |
Accounts Payable | 163.8m |
Accrued Liabilities | 121.3m |
Other Current Liabilities | 900k |
Non-Current Liabilities | 717m |
Long-Term Debt | 462.3m |
Other Non-Current Liabilities | 254.7m |
Earnings Waterfall
Clearwater Paper Corp
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
330.8m
USD
|
Operating Expenses
|
-149.8m
USD
|
Operating Income
|
181m
USD
|
Other Expenses
|
-73.3m
USD
|
Net Income
|
107.7m
USD
|
Free Cash Flow Analysis
Clearwater Paper Corp
CLW Profitability Score
Profitability Due Diligence
Clearwater Paper Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Clearwater Paper Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
CLW Solvency Score
Solvency Due Diligence
Clearwater Paper Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
Clearwater Paper Corp's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CLW Price Targets Summary
Clearwater Paper Corp
According to Wall Street analysts, the average 1-year price target for CLW is 39.78 USD with a low forecast of 39.39 USD and a high forecast of 40.95 USD.
Ownership
CLW Insider Trading
Buy and sell transactions by insiders
Period | Sold | Bought | Net |
---|---|---|---|
3 Months |
|
|
|
6 Months |
|
|
|
9 Months |
|
|
|
12 Months |
|
|
|
Shareholder Return
CLW Price
Clearwater Paper Corp
Average Annual Return | 20.62% |
Standard Deviation of Annual Returns | 41.82% |
Max Drawdown | -54% |
Market Capitalization | 663.2m USD |
Shares Outstanding | 16 483 900 |
Percentage of Shares Shorted | 3.55% |
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
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.
Contact
IPO
Employees
Officers
The intrinsic value of one CLW stock under the Base Case scenario is 100.22 USD.
Compared to the current market price of 40.23 USD, Clearwater Paper Corp is Undervalued by 60%.