As of 2024-12-14, the Intrinsic Value of Waste Management Inc (WM) is
231.50 USD. This WM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 213.20 USD, the upside of Waste Management Inc is
8.60%.
The range of the Intrinsic Value is 152.29 - 441.39 USD
231.50 USD
Intrinsic Value
WM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
152.29 - 441.39 |
231.50 |
8.6% |
| DCF (Growth 10y) |
186.49 - 490.08 |
270.26 |
26.8% |
| DCF (EBITDA 5y) |
227.24 - 278.26 |
255.82 |
20.0% |
| DCF (EBITDA 10y) |
243.24 - 314.77 |
280.40 |
31.5% |
| Fair Value |
32.90 - 32.90 |
32.90 |
-84.57% |
| P/E |
150.29 - 211.22 |
193.53 |
-9.2% |
| EV/EBITDA |
171.28 - 218.28 |
198.14 |
-7.1% |
| EPV |
71.23 - 102.06 |
86.65 |
-59.4% |
| DDM - Stable |
63.49 - 193.00 |
128.24 |
-39.8% |
| DDM - Multi |
127.15 - 288.45 |
175.17 |
-17.8% |
WM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
85,572.09 |
| Beta |
0.34 |
| Outstanding shares (mil) |
401.37 |
| Enterprise Value (mil) |
101,611.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.66% |
| Cost of Debt |
4.28% |
| WACC |
7.81% |