
Waste Management Inc.
WM 209.17 (2.33%) 4.88
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: $84.27(B)
EV: $107.46(B)
Total Equity: $9.52(B)
Earnings date: Jan-29-2026
P/E: 32.84
Forward P/E: 27.89
P/FCF: 35.10
P/S: 3.40
P/B: 8.85
EPS: $6.4
EPS (fwd): $7.5
FCF/share: $6.0
Revenue/share: $61.6
Book value/share: $23.6
ROIC: 8.9%
ROA: 6.4%
ROE: 29.3%
Debt/Equity: 2.45
Current Ratio: 0.80
Gross margin: 40.0%
Operating margin: 17.6%
Net margin: 10.3%
Dividend/share: $3.2
Div. yield: 1.54%
WM Valuation & Price Targets
Current Price
$209
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
66% overvalued
Low
$52.9
Mid
$70.5
High
$88.1
Current price
$209.2
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: None/narrow
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 7.4 | 7.5 | 7.6 | 25 |
| FY+2 | 7.8 | 8.3 | 9.0 | 26 |
| FY+3 | 8.9 | 9.5 | 10.4 | 22 |
| FY+4 | 9.7 | 10.2 | 10.8 | 3 |
| FY+5 | 10.5 | 10.8 | 11.0 | 2 |
Analyst Price Targets
18% undervalued
Low
$198
Mid
$247
High
$270
Current price
$209
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 |
