As of 2025-06-22, the Intrinsic Value of Waste Management Inc (WM) is 281.24 USD. This WM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 231.94 USD, the upside of Waste Management Inc is 21.30%.
The range of the Intrinsic Value is 172.39 - 618.28 USD
Based on its market price of 231.94 USD and our intrinsic valuation, Waste Management Inc (WM) is undervalued by 21.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 172.39 - 618.28 | 281.24 | 21.3% |
| DCF (Growth 10y) | 256.09 - 830.22 | 397.14 | 71.2% |
| DCF (EBITDA 5y) | 274.46 - 362.68 | 303.84 | 31.0% |
| DCF (EBITDA 10y) | 350.77 - 495.18 | 403.64 | 74.0% |
| Fair Value | 74.91 - 74.91 | 74.91 | -67.70% |
| P/E | 199.16 - 240.63 | 227.88 | -1.8% |
| EV/EBITDA | 157.40 - 239.50 | 194.05 | -16.3% |
| EPV | 64.98 - 111.66 | 88.32 | -61.9% |
| DDM - Stable | 62.07 - 215.12 | 138.59 | -40.2% |
| DDM - Multi | 156.51 - 409.15 | 224.99 | -3.0% |
| Market Cap (mil) | 93,334.98 |
| Beta | 0.18 |
| Outstanding shares (mil) | 402.41 |
| Enterprise Value (mil) | 116,955.98 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.14% |
| Cost of Debt | 4.39% |
| WACC | 7.17% |