Is WCN.TO undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of Waste Connections Inc (WCN.TO) is 201.57 CAD. This WCN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 268.09 CAD, the upside of Waste Connections Inc is -24.80%. This means that WCN.TO is overvalued by 24.80%.
The range of the Intrinsic Value is 121.59 - 453.93 CAD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 121.59 - 453.93 | 201.57 | -24.8% |
| DCF (Growth 10y) | 196.66 - 656.87 | 308.05 | 14.9% |
| DCF (EBITDA 5y) | 185.89 - 237.32 | 213.78 | -20.3% |
| DCF (EBITDA 10y) | 255.05 - 346.93 | 301.56 | 12.5% |
| Fair Value | 85.96 - 85.96 | 85.96 | -67.94% |
| P/E | 58.24 - 109.68 | 81.14 | -69.7% |
| EV/EBITDA | 132.88 - 201.88 | 165.79 | -38.2% |
| EPV | 91.68 - 136.76 | 114.22 | -57.4% |
| DDM - Stable | 35.11 - 126.58 | 80.85 | -69.8% |
| DDM - Multi | 113.70 - 309.06 | 165.16 | -38.4% |
| Market Cap (mil) | 69,191.35 |
| Beta | 0.41 |
| Outstanding shares (mil) | 258.09 |
| Enterprise Value (mil) | 80,713.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.15% |
| Cost of Debt | 4.25% |
| WACC | 7.46% |