CLH
Clean Harbors Inc
Price:  
214.59 
USD
Volume:  
178,284.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLH Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Clean Harbors Inc (CLH) is 229.04 USD. This CLH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214.59 USD, the upside of Clean Harbors Inc is %.

The range of the Intrinsic Value is 148.71 - 442.82 USD

214.59 USD
Stock Price
229.04 USD
Intrinsic Value
Intrinsic Value Details

CLH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 148.71 - 442.82 229.04 6.7%
DCF (Growth 10y) 180.57 - 487.47 265.08 23.5%
DCF (EBITDA 5y) 151.43 - 197.16 166.41 -22.5%
DCF (EBITDA 10y) 181.54 - 246.71 205.54 -4.2%
Fair Value 173.93 - 173.93 173.93 -18.95%
P/E 88.64 - 171.29 102.24 -52.4%
EV/EBITDA 102.98 - 217.54 161.46 -24.8%
EPV 104.84 - 154.32 129.58 -39.6%
DDM - Stable 65.41 - 200.23 132.82 -38.1%
DDM - Multi 121.40 - 292.49 172.01 -19.8%

CLH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,574.98
Beta 0.62
Outstanding shares (mil) 53.94
Enterprise Value (mil) 14,030.88
Market risk premium 4.60%
Cost of Equity 8.29%
Cost of Debt 5.25%
WACC 7.54%