Waste Management, Inc.

By default your notes are visible only to you.

194.1

52-week range

248.1

211.46

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

3.8 %

Dividend Yield TTM

1.6 %

Market cap $

$ 84,917

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

30.6

Price / Book TTM

8.5

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(18.9)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(9.7) %

60.3 %

283 %

Free cash flow per share growth

30.2 %

67.2 %

151.1 %

Earnings per share growth

(1.6) %

90.3 %

306.1 %

Founded: 1,968

Employees: 61,700

Business Summary:Waste Management, Inc., through its subsidiaries, provides waste management environmental services to residential, commercial, industrial, and municipal customers in North America. It offers collection services, including picking up and transporting waste and recyclable materials from where it was generated to a transfer station, material recovery facility (MRF), or disposal site; and owns, develops, and operates landfill gas-to-energy facilities in the United States, as well as owns and operates transfer stations. As of December 31, 2021, the company owned or operated 255 solid waste landfills; 5 secure hazardous waste landfills; 96 MRFs; and 340 transfer stations. It also provides materials processing and commodities recycling services; recycling brokerage services, such as managing the marketing of recyclable materials for third parties; and other strategic business solutions. In addition, the company offers construction and remediation services; services related with the disposal of fly ash, and residue generated from the combustion of coal and other fuel stocks; in-plant services comprising full-service waste management solutions and consulting services; and specialized disposal services for oil and gas exploration and production operations. The company was formerly known as USA Waste Services, Inc. and changed its name to Waste Management, Inc. in 1998. Waste Management, Inc. was incorporated in 1987 and is headquartered in Houston, Texas.

Fair Value Reference Estimate