As of 2024-07-27, the Intrinsic Value of Clean Harbors Inc (CLH) is
239.37 USD. This CLH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 223.63 USD, the upside of Clean Harbors Inc is
%.
The range of the Intrinsic Value is 154.64 - 471.37 USD
239.37 USD
Intrinsic Value
CLH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
154.64 - 471.37 |
239.37 |
7.0% |
| DCF (Growth 10y) |
183.81 - 507.12 |
270.99 |
21.2% |
| DCF (EBITDA 5y) |
157.21 - 195.61 |
173.80 |
-22.3% |
| DCF (EBITDA 10y) |
184.58 - 241.20 |
209.43 |
-6.4% |
| Fair Value |
173.93 - 173.93 |
173.93 |
-22.22% |
| P/E |
98.66 - 174.63 |
109.89 |
-50.9% |
| EV/EBITDA |
110.35 - 219.86 |
166.06 |
-25.7% |
| EPV |
101.30 - 144.80 |
123.05 |
-45.0% |
| DDM - Stable |
68.04 - 209.59 |
138.81 |
-37.9% |
| DDM - Multi |
124.47 - 300.54 |
176.33 |
-21.2% |
CLH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,062.60 |
| Beta |
0.62 |
| Outstanding shares (mil) |
53.94 |
| Enterprise Value (mil) |
14,518.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.57% |
| Cost of Debt |
5.25% |
| WACC |
7.81% |