As of 2025-05-15, the Intrinsic Value of Cleanaway Waste Management Ltd (CWY.AX) is 1.54 AUD. This CWY.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.71 AUD, the upside of Cleanaway Waste Management Ltd is -43.30%.
The range of the Intrinsic Value is 0.87 - 3.30 AUD
Based on its market price of 2.71 AUD and our intrinsic valuation, Cleanaway Waste Management Ltd (CWY.AX) is overvalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.87 - 3.30 | 1.54 | -43.3% |
| DCF (Growth 10y) | 0.94 - 3.13 | 1.55 | -43.0% |
| DCF (EBITDA 5y) | 1.83 - 2.28 | 1.98 | -27.0% |
| DCF (EBITDA 10y) | 1.78 - 2.42 | 2.02 | -25.4% |
| Fair Value | 1.76 - 1.76 | 1.76 | -35.23% |
| P/E | 0.96 - 1.51 | 1.27 | -53.1% |
| EV/EBITDA | 0.95 - 2.43 | 1.72 | -36.5% |
| EPV | 2.06 - 2.97 | 2.52 | -7.1% |
| DDM - Stable | 0.62 - 1.79 | 1.20 | -55.6% |
| DDM - Multi | 0.86 - 1.79 | 1.15 | -57.7% |
| Market Cap (mil) | 6,048.69 |
| Beta | 0.55 |
| Outstanding shares (mil) | 2,231.99 |
| Enterprise Value (mil) | 7,756.69 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.72% |
| Cost of Debt | 4.88% |
| WACC | 7.54% |