As of 2025-05-28, the Intrinsic Value of Waste Connections Inc (WCN.TO) is 348.93 CAD. This WCN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 270.42 CAD, the upside of Waste Connections Inc is 29.00%.
The range of the Intrinsic Value is 177.30 - 2,120.53 CAD
Based on its market price of 270.42 CAD and our intrinsic valuation, Waste Connections Inc (WCN.TO) is undervalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.30 - 2,120.53 | 348.93 | 29.0% |
| DCF (Growth 10y) | 272.47 - 2,918.78 | 507.20 | 87.6% |
| DCF (EBITDA 5y) | 209.74 - 264.86 | 227.92 | -15.7% |
| DCF (EBITDA 10y) | 291.66 - 390.15 | 327.85 | 21.2% |
| Fair Value | 83.60 - 83.60 | 83.60 | -69.08% |
| P/E | 85.35 - 126.24 | 120.35 | -55.5% |
| EV/EBITDA | 124.84 - 224.41 | 168.61 | -37.6% |
| EPV | 107.57 - 160.73 | 134.15 | -50.4% |
| DDM - Stable | 47.69 - 391.41 | 219.55 | -18.8% |
| DDM - Multi | 152.21 - 934.43 | 258.30 | -4.5% |
| Market Cap (mil) | 69,854.89 |
| Beta | 0.41 |
| Outstanding shares (mil) | 258.32 |
| Enterprise Value (mil) | 81,232.40 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.84% |
| Cost of Debt | 4.25% |
| WACC | 6.37% |