
Waste Management Inc.
WM 208.94 (0.51%) 1.07
EV: $97.89(B)
Total Equity: $9.93(B)
Debt/Equity: 2.35
Dividend/share: $3.5
Div. yield: 1.69%
P/E: 29.47
Forward P/E: 25.70
P/FCF: 23.40
P/S: 3.28
P/B: 8.42
EPS: $7.1
EPS (fwd): $8.1
FCF/share: $8.9
Revenue/share: $63.8
Book value/share: $24.8
ROIC: 8.9%
ROA: 6.4%
ROE: 29.3%
Margins: Gross | Op. | Net
40.6% | 17.6% | 11.1%
0.0%of Portfolio
My holdings
Day change
Total change
WM Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$209
61% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 7.9 | 8.1 | 8.5 | 27 |
| FY+2 | 8.5 | 9.1 | 10.0 | 28 |
| FY+3 | 9.3 | 10.0 | 11.2 | 17 |
| FY+4 | 10.3 | 11.2 | 11.7 | 5 |
| FY+5 | 10.9 | 12.1 | 13.0 | 4 |
Analyst Price Targets
CURRENT PRICE
$209
26% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
