CWST
Casella Waste Systems Inc
Price:  
99.75 
USD
Volume:  
144,588.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CWST Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Casella Waste Systems Inc (CWST) is 108.81 USD. This CWST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.75 USD, the upside of Casella Waste Systems Inc is %.

The range of the Intrinsic Value is 51.67 - 1,135.38 USD

99.75 USD
Stock Price
108.81 USD
Intrinsic Value
Intrinsic Value Details

CWST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.67 - 1,135.38 108.81 9.1%
DCF (Growth 10y) 91.06 - 1,759.03 179.38 79.8%
DCF (EBITDA 5y) 51.91 - 66.37 57.17 -42.7%
DCF (EBITDA 10y) 78.59 - 107.20 89.87 -9.9%
Fair Value 7.65 - 7.65 7.65 -92.33%
P/E 3.77 - 17.06 8.83 -91.2%
EV/EBITDA 28.61 - 57.58 41.02 -58.9%
EPV 20.63 - 35.85 28.24 -71.7%
DDM - Stable 4.66 - 45.81 25.23 -74.7%
DDM - Multi 53.16 - 408.99 94.31 -5.5%

CWST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,796.47
Beta 0.79
Outstanding shares (mil) 58.11
Enterprise Value (mil) 6,651.26
Market risk premium 4.60%
Cost of Equity 6.59%
Cost of Debt 7.28%
WACC 6.37%