
Waste Management Inc.
WM 217.90 (0.00%) 0.00
Industrials
Commercial Services and Supplies
Quality Checklist 4/8
5Y Shares Out Change < 0%
Net Margin > 10%
Past Net Income CAGR > 0%
Est. EPS Growth > 5%
ROIC > 10%
Debt/Equity < 1
Current Ratio > 1
Quick Ratio > 1
0.0%of Portfolio
My holdings
Day change:
Total change:
Shares:Cost basis:
Market cap: $87.50(B)
EV: $110.24(B)
Total Equity: $10.02(B)
Earnings date: Jul-24-2026
P/E: 31.44
Forward P/E: 26.64
P/FCF: 26.64
P/S: 3.45
P/B: 8.75
EPS: $6.9
EPS (fwd): $8.2
FCF/share: $8.2
Revenue/share: $63.1
Book value/share: $24.9
ROIC: 8.9%
ROA: 6.4%
ROE: 29.3%
Debt/Equity: 2.28
Current Ratio: 0.90
Gross margin: 40.6%
Operating margin: 17.6%
Net margin: 11.0%
Dividend/share: $3.4
Div. yield: 1.57%
WM Valuation & Price Targets
Current Price
$218
Favorite Valuation Methods
More Valuation Methods
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
DDM
N/A
N/A
EPS growth
N/A
N/A
Revenue growth
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
PEvaluation
61% overvalued
Low
$63.2
Mid
$84.3
High
$105.4
Current price
$217.9
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 8.0 | 8.2 | 8.4 | 27 |
| FY+2 | 8.7 | 9.3 | 10.0 | 28 |
| FY+3 | 9.4 | 10.2 | 11.5 | 17 |
| FY+4 | 10.2 | 11.4 | 12.3 | 5 |
| FY+5 | 10.8 | 12.3 | 13.2 | 4 |
Analyst Price Targets
21% undervalued
Low
$210
Mid
$263
High
$285
Current price
$218
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
LowMidHigh | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
| First Stage Growth Rate | |
| Final Growth Rate | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
LowMidHigh | |
Final P/E | |
LowMidHigh | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
LowMidHigh | |
Final Net Margin | |
LowMidHigh | |
Final P/E Ratio | |
LowMidHigh | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
| Growth Rate |
Graham Formula
| Earnings Per Share | |
| EPS Growth (7-10 years) | |
| Government Bond Rate |
