|
Clearwater Paper Corporation (CLW) DCF Valuation
US | Basic Materials | Paper, Lumber & Forest Products | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Clearwater Paper Corporation (CLW) Bundle
Simplify Clearwater Paper Corporation (CLW) valuation with this customizable DCF Calculator! Featuring real Clearwater Paper Corporation (CLW) financials and adjustable forecast inputs, you can test scenarios and uncover Clearwater Paper Corporation (CLW) fair value in minutes.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,868.6 | 1,772.6 | 2,080.1 | 2,082.8 | 1,383.6 | 1,378.5 | 1,373.4 | 1,368.4 | 1,363.3 | 1,358.3 |
| Revenue Growth, % | 0 | -5.14 | 17.35 | 0.1298 | -33.57 | -0.36847 | -0.36847 | -0.36847 | -0.36847 | -0.36847 |
| EBITDA | 258.2 | 106.4 | 219.7 | 275.3 | -.9 | 120.0 | 119.6 | 119.1 | 118.7 | 118.3 |
| EBITDA, % | 13.82 | 6 | 10.56 | 13.22 | -0.0650477 | 8.71 | 8.71 | 8.71 | 8.71 | 8.71 |
| Depreciation | 113.5 | 105.1 | 103.3 | 98.6 | 69.8 | 73.7 | 73.5 | 73.2 | 72.9 | 72.7 |
| Depreciation, % | 6.07 | 5.93 | 4.97 | 4.73 | 5.04 | 5.35 | 5.35 | 5.35 | 5.35 | 5.35 |
| EBIT | 144.7 | 1.3 | 116.4 | 176.7 | -70.7 | 46.3 | 46.1 | 45.9 | 45.8 | 45.6 |
| EBIT, % | 7.74 | 0.07333854 | 5.6 | 8.48 | -5.11 | 3.36 | 3.36 | 3.36 | 3.36 | 3.36 |
| Total Cash | 35.9 | 25.2 | 53.7 | 42.0 | 79.6 | 37.8 | 37.6 | 37.5 | 37.3 | 37.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 160.6 | 167.4 | 188.8 | 184.5 | .2 | 99.2 | 98.9 | 98.5 | 98.1 | 97.8 |
| Account Receivables, % | 8.59 | 9.44 | 9.08 | 8.86 | 0.01363833 | 7.2 | 7.2 | 7.2 | 7.2 | 7.2 |
| Inventories | 263.3 | 277.7 | 324.0 | 319.8 | .3 | 167.4 | 166.8 | 166.1 | 165.5 | 164.9 |
| Inventories, % | 14.09 | 15.67 | 15.58 | 15.35 | 0.01864701 | 12.14 | 12.14 | 12.14 | 12.14 | 12.14 |
| Accounts Payable | 143.4 | 156.2 | 213.0 | 163.9 | 164.6 | 128.2 | 127.7 | 127.2 | 126.8 | 126.3 |
| Accounts Payable, % | 7.67 | 8.81 | 10.24 | 7.87 | 11.9 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 |
| Capital Expenditure | -39.6 | -38.4 | -33.5 | -73.7 | -116.6 | -49.2 | -49.1 | -48.9 | -48.7 | -48.5 |
| Capital Expenditure, % | -2.12 | -2.17 | -1.61 | -3.54 | -8.43 | -3.57 | -3.57 | -3.57 | -3.57 | -3.57 |
| Tax Rate, % | 294.16 | 294.16 | 294.16 | 294.16 | 294.16 | 294.16 | 294.16 | 294.16 | 294.16 | 294.16 |
| EBITAT | 113.6 | 1.0 | 73.2 | 132.0 | 137.3 | 27.3 | 27.2 | 27.1 | 27.0 | 26.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -93.0 | 59.3 | 132.1 | 116.3 | 595.0 | -250.8 | 52.1 | 51.9 | 51.7 | 51.5 |
| WACC, % | 11.1 | 11.09 | 10.02 | 10.83 | 5.66 | 9.74 | 9.74 | 9.74 | 9.74 | 9.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -78.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 53 | |||||||||
| Terminal Value | 679 | |||||||||
| Present Terminal Value | 426 | |||||||||
| Enterprise Value | 348 | |||||||||
| Net Debt | 0 | |||||||||
| Equity Value | 348 | |||||||||
| Diluted Shares Outstanding, MM | 17 | |||||||||
| Equity Value Per Share | 20.74 |
What You Will Get
- Real Clearwater Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Clearwater Paper Corporation (CLW).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis needs.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Clearwater's fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Clearwater Paper Corporation (CLW).
- Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility in your financial analysis.
Key Features
- 🔍 Real-Life CLW Financials: Pre-filled historical and projected data for Clearwater Paper Corporation (CLW).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Clearwater Paper’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Clearwater Paper’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download: Obtain the ready-to-use Excel file containing Clearwater Paper Corporation’s (CLW) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop multiple projections and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Clearwater Paper Corporation (CLW)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
- Real-Time Feedback: Observe immediate adjustments to Clearwater Paper’s valuation as you modify inputs.
- Pre-Configured Data: Comes with Clearwater Paper’s actual financial metrics for swift evaluations.
- Preferred by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Investors: Accurately estimate Clearwater Paper Corporation’s (CLW) fair value before making investment decisions.
- CFOs: Leverage a professional-grade DCF model for financial reporting and analysis related to Clearwater Paper Corporation (CLW).
- Consultants: Quickly adapt the template for valuation reports for clients involving Clearwater Paper Corporation (CLW).
- Entrepreneurs: Gain insights into financial modeling practices utilized by leading companies like Clearwater Paper Corporation (CLW).
- Educators: Use it as a teaching tool to demonstrate valuation methodologies applicable to Clearwater Paper Corporation (CLW).
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Clearwater Paper Corporation (CLW).
- Real-World Data: Clearwater Paper’s historical and projected financials preloaded for thorough analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for decision-making.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.