Previous Close | $30.13 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Clearwater Paper Corporation operates as a leading manufacturer of tissue and paperboard products, serving both retail and commercial markets. The company’s core revenue model is driven by the production and sale of high-quality private-label tissue products, including bathroom tissue, paper towels, and facial tissue, alongside premium paperboard for packaging applications. Its diversified customer base spans retail giants, food service providers, and industrial clients, ensuring stable demand across economic cycles. Clearwater Paper has carved a niche in the competitive paper products industry by emphasizing cost efficiency, sustainable sourcing, and product innovation. The company’s vertically integrated operations, from pulp production to finished goods, enhance its margin resilience and supply chain control. Market positioning is further strengthened by its focus on private-label tissue, which benefits from consumer trade-down trends during economic downturns. In the paperboard segment, Clearwater leverages its technical expertise to cater to high-growth packaging markets, including food and beverage, pharmaceuticals, and cosmetics. The company’s strategic investments in modernization and sustainability initiatives aim to solidify its competitive edge in an industry increasingly pressured by environmental regulations and shifting consumer preferences.
Clearwater Paper reported revenue of $1.38 billion for FY 2024, with net income of $196.3 million, reflecting a robust margin profile. Diluted EPS stood at $11.70, underscoring efficient earnings conversion. Operating cash flow of $61.4 million was offset by capital expenditures of $116.6 million, indicating reinvestment in capacity and operational upgrades. The company’s disciplined cost management and pricing strategies have supported profitability despite inflationary pressures.
The company’s earnings power is evident in its ability to generate consistent net income, supported by a vertically integrated model that mitigates input cost volatility. Capital efficiency is demonstrated by its targeted capex, which prioritizes high-return projects. With no dividend payouts, Clearwater retains flexibility to reinvest in growth or debt reduction, aligning with its focus on long-term value creation.
Clearwater Paper maintains a solid balance sheet, with $79.6 million in cash and equivalents and total debt of $293.3 million. The manageable debt level, coupled with strong cash generation, positions the company for financial stability. Liquidity appears sufficient to meet near-term obligations and fund strategic initiatives, though leverage metrics should be monitored given cyclical industry exposure.
Growth is driven by demand for private-label tissue and sustainable packaging solutions, though volume trends may fluctuate with consumer spending. The company does not currently pay dividends, opting instead to allocate capital toward debt reduction and organic growth. This policy reflects a conservative approach to balance sheet management and a focus on reinvestment in core operations.
The market likely values Clearwater Paper on its earnings stability and margin resilience, with a P/E ratio inferred from its EPS. Investors may weigh its cyclical exposure against its cost leadership and private-label focus. Valuation multiples should be benchmarked against peers in the paper and packaging sector to assess relative attractiveness.
Clearwater’s strategic advantages include vertical integration, a focus on private-label products, and a disciplined cost structure. The outlook hinges on its ability to navigate input cost volatility and capitalize on sustainable packaging trends. Long-term success will depend on operational execution and adaptability to regulatory and consumer shifts in the paper industry.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |