As of 2024-12-11, the Intrinsic Value of Waste Connections Inc (WCN.TO) is
250.40 CAD. This WCN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 264.12 CAD, the upside of Waste Connections Inc is
-5.20%.
The range of the Intrinsic Value is 152.96 - 570.79 CAD
250.40 CAD
Intrinsic Value
WCN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
152.96 - 570.79 |
250.40 |
-5.2% |
| DCF (Growth 10y) |
232.38 - 781.11 |
361.02 |
36.7% |
| DCF (EBITDA 5y) |
214.30 - 263.99 |
240.76 |
-8.8% |
| DCF (EBITDA 10y) |
286.63 - 374.05 |
330.49 |
25.1% |
| Fair Value |
128.97 - 128.97 |
128.97 |
-51.17% |
| P/E |
123.09 - 171.11 |
155.14 |
-41.3% |
| EV/EBITDA |
148.57 - 201.59 |
174.30 |
-34.0% |
| EPV |
71.74 - 104.94 |
88.34 |
-66.6% |
| DDM - Stable |
57.10 - 211.79 |
134.44 |
-49.1% |
| DDM - Multi |
138.65 - 388.44 |
203.02 |
-23.1% |
WCN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
68,159.60 |
| Beta |
0.34 |
| Outstanding shares (mil) |
258.06 |
| Enterprise Value (mil) |
79,561.25 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.26% |
| Cost of Debt |
4.25% |
| WACC |
7.67% |