CLW Relative Valuation - Clearwater Paper Corp

Watchlist Manager

Watchlist

Price: 14.17 USD -0.84% Market Closed

Market Cap: $227.3m

	Clearwater Paper Corp NYSE:CLW	US
D	Dayang Enterprise Holdings Bhd KLSE:DAYANG	MY

Multiples-Based Value

The Multiples-Based Value of one CLW stock under the Base Case scenario is 43.22 USD. Compared to the current market price of 14.17 USD, Clearwater Paper Corp is Undervalued by 67%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

CLW Multiples-Based Value

Base Case

Undervaluation 67%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Clearwater Paper Corp NYSE:CLW	227.3m USD	0.1	-12.2	4.9	28.8
FI		UPM-Kymmene Oyj OMXH:UPM	13.9B EUR	1.4	28.7	14.4	29.5
BR		Suzano SA BOVESPA:SUZB3	62.8B BRL	1.2	4.7	6.4	13.6
ZA	S	Sappi Ltd JSE:SAP	10.4B ZAR	0.1	-2.3	7.6	-20.6
FI	S	Stora Enso Oyj OMXH:STERV	7.9B EUR	0.8	11.3	13.5	36.6
CN		Shandong Sun Paper Co Ltd SZSE:002078	41.1B CNY	1.1	13.1	13.5	13.5
JP		Oji Holdings Corp TSE:3861	883.7B JPY	0.5	32.9	11.1	40
SE		Holmen AB STO:HOLM B	51.4B SEK	2.3	17.8	14.3	23.1
UK		Mondi PLC LSE:MNDI	3.8B GBP	0.6	26.5	6.6	13.3
HK		Nine Dragons Paper (Holdings) Ltd HKEX:2689	32.5B HKD	0.4	8.7	14.9	14.9
ID		Indah Kiat Pulp & Paper Tbk PT IDX:INKP	54T IDR	1	5.9	6.7	6.7

				Revenue Growth	P/S to Growth
US		Clearwater Paper Corp NYSE:CLW	Average P/S: 0.9 0.1	-1%	N/A
FI		UPM-Kymmene Oyj OMXH:UPM	1.4	2%	0.7
BR		Suzano SA BOVESPA:SUZB3	1.2	10%	0.1
ZA	S	Sappi Ltd JSE:SAP	0.1	2%	0.1
FI	S	Stora Enso Oyj OMXH:STERV	0.8	4%	0.2
CN		Shandong Sun Paper Co Ltd SZSE:002078	1.1	6%	0.2
JP		Oji Holdings Corp TSE:3861	0.5	2%	0.2
SE		Holmen AB STO:HOLM B	2.3	2%	1.2
UK		Mondi PLC LSE:MNDI	0.6	4%	0.1
HK		Nine Dragons Paper (Holdings) Ltd HKEX:2689	0.4	8%	0.1
ID		Indah Kiat Pulp & Paper Tbk PT IDX:INKP	1	13%	0.1

				Earnings Growth	PEG
US		Clearwater Paper Corp NYSE:CLW	Average P/E: 16.6 Negative Multiple: -12.2	N/A	N/A
FI		UPM-Kymmene Oyj OMXH:UPM	28.7	34%	0.8
BR		Suzano SA BOVESPA:SUZB3	4.7	-16%	N/A
ZA	S	Sappi Ltd JSE:SAP	Negative Multiple: -2.3	N/A	N/A
FI	S	Stora Enso Oyj OMXH:STERV	11.3	3%	3.8
CN		Shandong Sun Paper Co Ltd SZSE:002078	13.1	11%	1.2
JP		Oji Holdings Corp TSE:3861	32.9	21%	1.6
SE		Holmen AB STO:HOLM B	17.8	0%	N/A
UK		Mondi PLC LSE:MNDI	26.5	39%	0.7
HK		Nine Dragons Paper (Holdings) Ltd HKEX:2689	8.7	34%	0.3
ID		Indah Kiat Pulp & Paper Tbk PT IDX:INKP	5.9	17%	0.3

				EBITDA Growth	EV/EBITDA to Growth
US		Clearwater Paper Corp NYSE:CLW	Average EV/EBITDA: 10.3 4.9	3%	1.6
FI		UPM-Kymmene Oyj OMXH:UPM	14.4	21%	0.7
BR		Suzano SA BOVESPA:SUZB3	6.4	11%	0.6
ZA	S	Sappi Ltd JSE:SAP	7.6	18%	0.4
FI	S	Stora Enso Oyj OMXH:STERV	13.5	29%	0.5
CN		Shandong Sun Paper Co Ltd SZSE:002078	13.5	25%	0.5
JP		Oji Holdings Corp TSE:3861	11.1	5%	2.2
SE		Holmen AB STO:HOLM B	14.3	10%	1.4
UK		Mondi PLC LSE:MNDI	6.6	10%	0.7
HK		Nine Dragons Paper (Holdings) Ltd HKEX:2689	14.9	15%	1
ID		Indah Kiat Pulp & Paper Tbk PT IDX:INKP	6.7	28%	0.2

				EBIT Growth	EV/EBIT to Growth
US		Clearwater Paper Corp NYSE:CLW	Average EV/EBIT: 22 28.8	7%	4.1
FI		UPM-Kymmene Oyj OMXH:UPM	29.5	38%	0.8
BR		Suzano SA BOVESPA:SUZB3	13.6	18%	0.8
ZA	S	Sappi Ltd JSE:SAP	Negative Multiple: -20.6	112%	N/A
FI	S	Stora Enso Oyj OMXH:STERV	36.6	52%	0.7
CN		Shandong Sun Paper Co Ltd SZSE:002078	13.5	5%	2.7
JP		Oji Holdings Corp TSE:3861	40	N/A	N/A
SE		Holmen AB STO:HOLM B	23.1	15%	1.5
UK		Mondi PLC LSE:MNDI	13.3	15%	0.9
HK		Nine Dragons Paper (Holdings) Ltd HKEX:2689	14.9	22%	0.7
ID		Indah Kiat Pulp & Paper Tbk PT IDX:INKP	6.7	16%	0.4

Clearwater Paper Corp
NYSE:CLW

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CLW Competitors Multiples
Clearwater Paper Corp Competitors

See Also

Company

Help

Tools

Stocks

Clearwater Paper Corp NYSE:CLW

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CLW Competitors Multiples Clearwater Paper Corp Competitors

See Also

Company

Help

Tools

Stocks

Clearwater Paper Corp
NYSE:CLW

CLW Competitors Multiples
Clearwater Paper Corp Competitors