As of 2024-12-12, the Intrinsic Value of Casella Waste Systems Inc (CWST) is
114.51 USD. This CWST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 110.11 USD, the upside of Casella Waste Systems Inc is
4.00%.
The range of the Intrinsic Value is 57.47 - 1,112.74 USD
114.51 USD
Intrinsic Value
CWST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
57.47 - 1,112.74 |
114.51 |
4.0% |
| DCF (Growth 10y) |
101.22 - 1,798.89 |
193.32 |
75.6% |
| DCF (EBITDA 5y) |
53.55 - 67.65 |
60.05 |
-45.5% |
| DCF (EBITDA 10y) |
82.34 - 110.76 |
95.23 |
-13.5% |
| Fair Value |
2.73 - 2.73 |
2.73 |
-97.52% |
| P/E |
1.42 - 13.04 |
7.05 |
-93.6% |
| EV/EBITDA |
32.23 - 53.56 |
42.06 |
-61.8% |
| EPV |
24.29 - 38.93 |
31.61 |
-71.3% |
| DDM - Stable |
1.69 - 18.74 |
10.22 |
-90.7% |
| DDM - Multi |
55.01 - 475.10 |
98.65 |
-10.4% |
CWST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,896.19 |
| Beta |
0.70 |
| Outstanding shares (mil) |
62.63 |
| Enterprise Value (mil) |
7,461.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.47% |
| Cost of Debt |
6.87% |
| WACC |
6.25% |