As of 2025-07-11, the Intrinsic Value of Waste Connections Inc (WCN.TO) is 176.79 CAD. This WCN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 249.13 CAD, the upside of Waste Connections Inc is -29.00%.
The range of the Intrinsic Value is 105.27 - 402.16 CAD
Based on its market price of 249.13 CAD and our intrinsic valuation, Waste Connections Inc (WCN.TO) is overvalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 105.27 - 402.16 | 176.79 | -29.0% |
| DCF (Growth 10y) | 164.61 - 557.64 | 259.89 | 4.3% |
| DCF (EBITDA 5y) | 186.26 - 232.24 | 201.23 | -19.2% |
| DCF (EBITDA 10y) | 238.58 - 321.89 | 269.60 | 8.2% |
| Fair Value | 82.80 - 82.80 | 82.80 | -66.76% |
| P/E | 79.98 - 119.74 | 115.83 | -53.5% |
| EV/EBITDA | 123.65 - 211.36 | 162.21 | -34.9% |
| EPV | 74.34 - 113.35 | 93.84 | -62.3% |
| DDM - Stable | 31.72 - 112.12 | 71.92 | -71.1% |
| DDM - Multi | 98.66 - 262.23 | 142.38 | -42.8% |
| Market Cap (mil) | 64,365.23 |
| Beta | 0.45 |
| Outstanding shares (mil) | 258.36 |
| Enterprise Value (mil) | 75,635.85 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.98% |
| Cost of Debt | 4.25% |
| WACC | 8.16% |