WM
Waste Management Inc
Price:  
208.81 
USD
Volume:  
1,270,835.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WM Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Waste Management Inc (WM) is 230.62 USD. This WM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 208.81 USD, the upside of Waste Management Inc is %.

The range of the Intrinsic Value is 153.44 - 430.09 USD

208.81 USD
Stock Price
230.62 USD
Intrinsic Value
Intrinsic Value Details

WM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 153.44 - 430.09 230.62 10.4%
DCF (Growth 10y) 195.20 - 499.44 280.65 34.4%
DCF (EBITDA 5y) 200.27 - 272.51 252.33 20.8%
DCF (EBITDA 10y) 231.56 - 324.47 291.41 39.6%
Fair Value 30.90 - 30.90 30.90 -85.20%
P/E 162.34 - 207.55 195.00 -6.6%
EV/EBITDA 139.77 - 205.58 187.45 -10.2%
EPV 73.17 - 102.35 87.76 -58.0%
DDM - Stable 61.03 - 178.92 119.97 -42.5%
DDM - Multi 128.24 - 280.37 174.71 -16.3%

WM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 83,749.52
Beta 0.42
Outstanding shares (mil) 401.08
Enterprise Value (mil) 99,525.52
Market risk premium 4.60%
Cost of Equity 8.60%
Cost of Debt 4.53%
WACC 7.77%