WCN.TO
Waste Connections Inc
Price:  
249.13 
CAD
Volume:  
69,540.00
Canada | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WCN.TO Intrinsic Value

-29.00 %
Upside

What is the intrinsic value of WCN.TO?

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

Is WCN.TO undervalued or overvalued?

Based on its market price of 249.13 CAD and our intrinsic valuation, Waste Connections Inc (WCN.TO) is overvalued by 29.00%.

249.13 CAD
Stock Price
176.79 CAD
Intrinsic Value
Intrinsic Value Details

WCN.TO Intrinsic Value - Valuation Summary

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%

WCN.TO Intrinsic Value - Key Valuation Metrics

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%