Clearwater Paper Corporation (CLW) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Clearwater Paper Corporation (US:CLW), trading at 21.15. In 2025, Clearwater Paper Corporation generated $1.56 Billion in revenue and -$76,500 in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Clearwater Paper Corporation is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 21.15
- Recent Revenue (2025): $1.56 Billion
- Free Cash Flow (2025): -$76,500
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.