As of 2024-10-07, the Intrinsic Value of Waste Management Inc (WM) is
262.53 USD. This WM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 208.09 USD, the upside of Waste Management Inc is
26.20%.
The range of the Intrinsic Value is 175.81 - 484.54 USD
262.53 USD
Intrinsic Value
WM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
175.81 - 484.54 |
262.53 |
26.2% |
| DCF (Growth 10y) |
237.84 - 598.84 |
339.83 |
63.3% |
| DCF (EBITDA 5y) |
248.20 - 317.93 |
291.71 |
40.2% |
| DCF (EBITDA 10y) |
297.83 - 395.28 |
353.60 |
69.9% |
| Fair Value |
31.70 - 31.70 |
31.70 |
-84.77% |
| P/E |
170.15 - 222.88 |
205.24 |
-1.4% |
| EV/EBITDA |
160.50 - 210.97 |
197.72 |
-5.0% |
| EPV |
74.11 - 101.63 |
87.87 |
-57.8% |
| DDM - Stable |
64.63 - 187.95 |
126.29 |
-39.3% |
| DDM - Multi |
149.90 - 325.04 |
203.69 |
-2.1% |
WM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
83,508.60 |
| Beta |
0.24 |
| Outstanding shares (mil) |
401.31 |
| Enterprise Value (mil) |
100,079.60 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.45% |
| Cost of Debt |
4.39% |
| WACC |
7.63% |