As of 2025-09-18, the Intrinsic Value of Casella Waste Systems Inc (CWST) is 59.35 USD. This CWST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 87.49 USD, the upside of Casella Waste Systems Inc is -32.20%.
The range of the Intrinsic Value is 31.24 - 184.76 USD
Based on its market price of 87.49 USD and our intrinsic valuation, Casella Waste Systems Inc (CWST) is overvalued by 32.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.24 - 184.76 | 59.35 | -32.2% |
| DCF (Growth 10y) | 61.72 - 312.84 | 107.95 | 23.4% |
| DCF (EBITDA 5y) | 51.80 - 68.00 | 59.78 | -31.7% |
| DCF (EBITDA 10y) | 73.41 - 107.63 | 89.31 | 2.1% |
| Fair Value | 2.19 - 2.19 | 2.19 | -97.50% |
| P/E | 2.18 - 9.64 | 5.05 | -94.2% |
| EV/EBITDA | 31.92 - 56.44 | 42.97 | -50.9% |
| EPV | 16.31 - 32.09 | 24.20 | -72.3% |
| DDM - Stable | 1.60 - 7.38 | 4.49 | -94.9% |
| DDM - Multi | 32.83 - 121.47 | 52.12 | -40.4% |
| Market Cap (mil) | 5,554.74 |
| Beta | 0.30 |
| Outstanding shares (mil) | 63.49 |
| Enterprise Value (mil) | 6,480.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.87% |
| Cost of Debt | 7.12% |
| WACC | 8.21% |