
Waste Management Inc.
WM 229.66 (-0.36%) 0.82
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: $92.63(B)
EV: $114.37(B)
Total Equity: $9.99(B)
Earnings date: Apr-24-2026
P/E: 34.18
Forward P/E: 27.97
P/FCF: 32.86
P/S: 3.67
P/B: 9.26
EPS: $6.7
EPS (fwd): $8.2
FCF/share: $7.0
Revenue/share: $62.6
Book value/share: $24.8
ROIC: 8.9%
ROA: 6.4%
ROE: 29.3%
Debt/Equity: 2.39
Current Ratio: 0.90
Gross margin: 40.4%
Operating margin: 17.6%
Net margin: 10.7%
Dividend/share: $3.3
Div. yield: 1.44%
WM Valuation & Price Targets
Current Price
$230
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
63% overvalued
Low
$64.0
Mid
$85.3
High
$106.7
Current price
$229.7
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 7.7 | 8.2 | 8.9 | 27 |
| FY+2 | 8.7 | 9.4 | 10.1 | 27 |
| FY+3 | 9.6 | 10.3 | 11.5 | 13 |
| FY+4 | 10.5 | 11.5 | 12.4 | 5 |
| FY+5 | 11.1 | 12.3 | 13.3 | 3 |
Analyst Price Targets
11% undervalued
Low
$200
Mid
$256
High
$285
Current price
$230
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 |
