investorscraft@gmail.com

Intrinsic Value of Clearwater Paper Corporation (CLW)

Previous Close$30.13
Intrinsic Value
Upside potential
Previous Close
$30.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount