As of 2024-07-27, the Intrinsic Value of US Ecology Inc (ECOL) is
21.70 USD. This ECOL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.99 USD, the upside of US Ecology Inc is
%.
The range of the Intrinsic Value is 5.50 - 88.46 USD
21.70 USD
Intrinsic Value
ECOL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
5.50 - 88.46 |
21.70 |
-54.8% |
| DCF (Growth 10y) |
13.02 - 112.93 |
32.69 |
-31.9% |
| DCF (EBITDA 5y) |
39.74 - 50.14 |
43.87 |
-8.6% |
| DCF (EBITDA 10y) |
45.98 - 65.52 |
53.98 |
12.5% |
| Fair Value |
0.80 - 0.80 |
0.80 |
-98.33% |
| P/E |
5.48 - 10.53 |
7.52 |
-84.3% |
| EV/EBITDA |
40.56 - 51.35 |
48.45 |
1.0% |
| EPV |
(2.65) - 8.37 |
2.86 |
-94.0% |
| DDM - Stable |
(0.80) - (2.40) |
(1.60) |
-103.3% |
| DDM - Multi |
16.29 - 38.87 |
23.05 |
-52.0% |
ECOL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,504.01 |
| Beta |
0.86 |
| Outstanding shares (mil) |
31.34 |
| Enterprise Value (mil) |
1,504.01 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.28% |
| Cost of Debt |
8.31% |
| WACC |
8.13% |