WM
Waste Management Inc
Price:  
231.94 
USD
Volume:  
2,583,451.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WM Intrinsic Value

21.30 %
Upside

What is the intrinsic value of WM?

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

Is WM undervalued or overvalued?

Based on its market price of 231.94 USD and our intrinsic valuation, Waste Management Inc (WM) is undervalued by 21.30%.

231.94 USD
Stock Price
281.24 USD
Intrinsic Value
Intrinsic Value Details

WM Intrinsic Value - Valuation Summary

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%

WM Intrinsic Value - Key Valuation Metrics

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%