CLH
Clean Harbors Inc
Price:  
232.88 
USD
Volume:  
298,331.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLH Intrinsic Value

14.20 %
Upside

What is the intrinsic value of CLH?

As of 2025-07-13, the Intrinsic Value of Clean Harbors Inc (CLH) is 266.00 USD. This CLH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 232.88 USD, the upside of Clean Harbors Inc is 14.20%.

The range of the Intrinsic Value is 175.10 - 509.85 USD

Is CLH undervalued or overvalued?

Based on its market price of 232.88 USD and our intrinsic valuation, Clean Harbors Inc (CLH) is undervalued by 14.20%.

232.88 USD
Stock Price
266.00 USD
Intrinsic Value
Intrinsic Value Details

CLH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 175.10 - 509.85 266.00 14.2%
DCF (Growth 10y) 239.22 - 641.33 349.18 49.9%
DCF (EBITDA 5y) 186.27 - 275.16 207.00 -11.1%
DCF (EBITDA 10y) 245.30 - 370.06 280.37 20.4%
Fair Value 182.51 - 182.51 182.51 -21.63%
P/E 124.56 - 252.15 183.94 -21.0%
EV/EBITDA 116.18 - 245.69 181.65 -22.0%
EPV 125.27 - 182.21 153.74 -34.0%
DDM - Stable 65.57 - 208.30 136.94 -41.2%
DDM - Multi 136.16 - 342.83 195.70 -16.0%

CLH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,477.71
Beta 0.93
Outstanding shares (mil) 53.58
Enterprise Value (mil) 14,772.21
Market risk premium 4.60%
Cost of Equity 8.47%
Cost of Debt 5.09%
WACC 7.58%