As of 2025-12-25, the Intrinsic Value of Clean Harbors Inc (CLH) is 282.38 USD. This CLH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 240.19 USD, the upside of Clean Harbors Inc is 17.60%.
The range of the Intrinsic Value is 188.86 - 530.51 USD
Based on its market price of 240.19 USD and our intrinsic valuation, Clean Harbors Inc (CLH) is undervalued by 17.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 188.86 - 530.51 | 282.38 | 17.6% |
| DCF (Growth 10y) | 239.14 - 616.79 | 343.20 | 42.9% |
| DCF (EBITDA 5y) | 196.35 - 251.53 | 218.96 | -8.8% |
| DCF (EBITDA 10y) | 247.56 - 329.33 | 281.88 | 17.4% |
| Fair Value | 181.71 - 181.71 | 181.71 | -24.35% |
| P/E | 106.62 - 239.86 | 154.68 | -35.6% |
| EV/EBITDA | 136.86 - 246.38 | 195.99 | -18.4% |
| EPV | 138.36 - 191.82 | 165.09 | -31.3% |
| DDM - Stable | 69.66 - 218.03 | 143.84 | -40.1% |
| DDM - Multi | 141.37 - 344.57 | 200.55 | -16.5% |
| Market Cap (mil) | 12,833.35 |
| Beta | 0.66 |
| Outstanding shares (mil) | 53.43 |
| Enterprise Value (mil) | 14,853.49 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.15% |
| Cost of Debt | 5.09% |
| WACC | 7.34% |