Clearwater Paper Corp (CLW)
Paperboard Mills
Latest Price
$21.17
TTM P/E
--
Normalized P/E
5.18
Div Yield
--
Book Value
50.61
P/B Ratio
0.42
Valuation metrics
adjust assumptions →Norm. op. income: $63M (median of 6yr)
Tax rate: 25%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$9.55
55% downside
Base FCF: $117M (median of recent 5yr)
Growth: 0%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$67.35
+218% upside
Institutional Ownership
94.5% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| SOUTHEASTERN ASSET MANAGEMENT INC/TN/ | 1.54M | $24.0M | 9.57% | +14.1K | 2026-06-30 |
| BlackRock, Inc. | 1.26M | $19.0M | 7.85% | +41.3K | 2026-06-30 |
| DIMENSIONAL FUND ADVISORS LP | 1.06M | $16.0M | 6.61% | -223.3K | 2026-06-30 |
| GATE CITY CAPITAL MANAGEMENT, LLC | 938.5K | $14.0M | 5.84% | -- | 2026-06-30 |
| READYSTATE ASSET MANAGEMENT LP | 781.4K | $12.0M | 4.86% | -- | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 694.9K | $10.0M | 4.32% | +14.6K | 2026-06-30 |
| Parallax Volatility Advisers, L.P. | 515.0K | $8.0M | 3.20% | -- | 2026-06-30 |
| JPMORGAN CHASE & CO | 453.7K | $7.0M | 2.82% | +278.7K | 2026-06-30 |
| AQR CAPITAL MANAGEMENT LLC | 420.8K | $6.0M | 2.62% | +242.5K | 2026-06-30 |
| Invenomic Capital Management LP | 420.4K | $6.0M | 2.61% | +116.3K | 2026-06-30 |