Last Price$23.7(0.3%)
Market Cap$392.7M
LTM Net Debt to Free Cash Flow
(3.9x)
5Y avg
9.1x
Paper, Lumber & Forest Products industry
median
(1.1x)
Stock quality & Intrinsic value
4/10
1.7% undervalued
Clearwater Paper Corporation Net Debt to Free Cash Flow
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Debt to Free Cash Flow | 1.5x | 1.2x | 7.1x | (0.1x) | 1.1x | (7.4x) | (101.6x) | 12.7x | 11.2x | 19.1x | 40.5x | (33.3x) | (6.3x) | (11.4x) | 3.7x | 10.9x | 4.8x | 4.1x | (0.0x) |
Overvalued or undervalued?
Check the intrinsic value for CLW
and see if it's the right time to invest.
Clearwater Paper Corporation (CLW) Net Debt to Free Cash Flow comparison analysis
General
LTM Net Debt to Free Cash Flow
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Clearwater Paper CorporationCLW
(3.9x)
(33.6%)
83.1%
14.2%
Median Peer Set
0.7x
(3.3%)
(23.2%)
(0.1%)
Mercer International Inc.MERC
219.8x
2.5%
(65.2%)
(4.2%)
Suzano S.A.SUZ
40.0x
(17.6%)
(36.3%)
35.4%
Alcoa CorporationAA
33.5x
12.7%
N/A
0.5%
Mativ Holdings, Inc.MATV
26.7x
(2.2%)
(84.2%)
(2.5%)
Sylvamo CorporationSLVM
1.5x
1.4%
22.1%
8.0%
Jewett-Cameron Trading Company Ltd.JCTCF
(0.2x)
(13.7%)
N/A
(0.0%)
UFP Industries, Inc.UFPI
(2.1x)
(7.8%)
(10.1%)
6.2%
West Fraser Timber Co. Ltd.WFG
(2.3x)
(4.3%)
(96.3%)
(0.1%)
Enviva Inc.EVA
(4.8x)
10.1%
263.4%
(57.0%)
Glatfelter CorporationGLT
(1,412.3x)
(7.1%)
(59.6%)
(5.7%)
CLW key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 1,106.7 0.0% | 1,173.3 6.0% | 1,255.3 7.0% | 1,250.1 (0.4%) | 1,373.0 9.8% | 1,928.0 40.4% | 1,874.3 (2.8%) | 1,889.8 0.8% | 1,967.1 4.1% | 1,752.4 (10.9%) | 1,734.8 (1.0%) | 1,730.4 (0.3%) | 1,724.2 (0.4%) | 1,761.5 2.2% | 1,868.6 6.1% | 1,772.6 (5.1%) | 2,080.1 17.3% | 2,082.8 0.1% | 1,383.6 (33.6%) |
| Cost of Goods Sold (COGS) | 977.9 | 1,033.1 | 1,179.4 | 1,052.2 | 1,173.8 | 1,702.5 | 1,607.9 | 1,671.4 | 1,708.8 | 1,512.8 | 1,495.6 | 1,529.6 | 1,538.0 | 1,597.0 | 1,574.4 | 1,590.0 | 1,823.4 | 1,752.0 | 1,307.5 |
% margin | 128.8 11.6% | 140.2 12.0% | 75.9 6.0% | 197.9 15.8% | 199.2 14.5% | 225.4 11.7% | 266.4 14.2% | 218.5 11.6% | 258.3 13.1% | 239.6 13.7% | 239.1 13.8% | 200.8 11.6% | 186.2 10.8% | 164.5 9.3% | 294.2 15.7% | 182.6 10.3% | 256.7 12.3% | 330.8 15.9% | 76.1 5.5% |
| Operating Expenses | 90.6 | 87.5 | 47.4 | 71.1 | 100.4 | 110.0 | 121.0 | 119.1 | 130.1 | 117.1 | 129.6 | 128.5 | 113.0 | 119.1 | 127.4 | 170.6 | 142.7 | 153.7 | 116.7 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 36.3 | 36.1 | 47.4 | 71.1 | 100.4 | 110.0 | 121.0 | 119.1 | 130.1 | 117.1 | 129.6 | 128.5 | 113.0 | 112.8 | 124.9 | 112.9 | 133.0 | 149.2 | 116.3 |
% margin | 38.2 3.5% | 52.8 4.5% | 28.5 2.3% | 297.4 23.8% | 98.8 7.2% | 115.4 6.0% | 145.4 7.8% | 99.3 5.3% | 79.8 4.1% | 123.7 7.1% | 111.3 6.4% | 72.3 4.2% | (97.9) (5.7%) | 45.4 2.6% | 158.1 8.5% | 1.7 0.1% | 113.9 5.5% | 177.1 8.5% | (64.5) (4.7%) |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 44.8 | 46.5 | 0.6 | 1.0 | 2.4 | 1.2 |
| Interest Expense | 13.0 | 13.0 | 13.1 | 15.5 | 22.6 | 44.8 | 33.8 | 44.0 | 39.2 | 31.2 | 30.3 | 31.4 | 30.7 | 44.9 | 44.4 | 36.4 | 34.6 | 32.4 | 30.4 |
| Pre-tax Income | 33.7 | 39.8 | 15.3 | 275.7 | 76.2 | 70.9 | 111.6 | 38.2 | 16.2 | 92.5 | 80.7 | 41.0 | (133.5) | (7.9) | 98.2 | (35.7) | 73.1 | 144.2 | (101.1) |
% effective tax rate | 12.6 37.3% | 14.2 35.7% | 5.6 36.5% | 93.2 33.8% | 2.4 3.1% | 31.2 44.1% | 47.5 42.5% | (68.7) (179.7%) | 18.6 114.3% | 36.5 39.5% | 31.1 38.6% | (56.4) (137.7%) | 10.3 (7.7%) | (2.3) 29.1% | 21.1 21.5% | (7.7) 21.6% | 27.0 36.9% | 36.4 25.2% | (27.1) 26.8% |
% margin | 21.1 1.9% | 25.6 2.2% | 9.7 0.8% | 182.5 14.6% | 73.8 5.4% | 39.7 2.1% | 64.1 3.4% | 107.0 5.7% | (2.3) (0.1%) | 56.0 3.2% | 49.6 2.9% | 97.3 5.6% | (143.8) (8.3%) | (5.6) (0.3%) | 77.1 4.1% | (28.0) (1.6%) | 46.0 2.2% | 107.7 5.2% | 196.3 14.2% |
| EPS | 0.93 | 1.12 | 0.43 | 8.03 | 3.22 | 1.73 | 2.75 | 4.84 | (0.12) | 2.98 | 2.91 | 5.91 | (8.72) | (0.34) | 4.65 | (1.67) | 2.71 | 6.39 | 11.70 |
| Diluted EPS | 0.93 | 1.12 | 0.43 | 7.75 | 3.12 | 1.66 | 2.72 | 4.80 | (0.12) | 2.97 | 2.90 | 5.88 | (8.72) | (0.34) | 4.61 | (1.67) | 2.68 | 6.30 | 11.70 |
% margin | 100.6 9.1% | 104.1 8.9% | 75.4 6.0% | 338.6 27.1% | 146.5 10.7% | 192.7 10.0% | 224.7 12.0% | 195.6 10.3% | 233.1 11.9% | 208.4 11.9% | 202.1 11.6% | 173.6 10.0% | (0.7) (0.0%) | 153.6 8.7% | 258.2 13.8% | 106.4 6.0% | 219.7 10.6% | 275.3 13.2% | (0.9) (0.1%) |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Clearwater Paper Corporation's Net Debt to Free Cash Flow?
As of today, Microsoft Corp's last 12-month Net Debt to Free Cash Flow is (3.9x), based on the financial report for Dec 31, 2024 (Q4’2024). The average annual Net Debt to Free Cash Flow for Clearwater Paper Corporation have been 8.8x over the past three years, and 9.6x over the past five years.
2) Is Clearwater Paper Corporation's Net Debt to Free Cash Flow Good?
As of today, Clearwater Paper Corporation's Net Debt to Free Cash Flow is (3.9x), which is lower than industry median of (1.1x). It indicates that Clearwater Paper Corporation's Net Debt to Free Cash Flow is Good.