Cleanaway Waste Management Ltd
ASX:CWY

Watchlist Manager
Cleanaway Waste Management Ltd Logo
Cleanaway Waste Management Ltd
ASX:CWY
Watchlist
Price: 2.66 AUD 0.76% Market Closed
Market Cap: 5.9B AUD
Have any thoughts about
Cleanaway Waste Management Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one CWY stock under the Base Case scenario is 4.83 AUD. Compared to the current market price of 2.66 AUD, Cleanaway Waste Management Ltd is Undervalued by 45%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CWY Relative Value
Base Case
4.83 AUD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.6
P/S
P/S
Price to Sales
1.6
vs History
74
vs Industry
32
Median 3Y
1.7
Median 5Y
1.7
Industry
1.2
Forward
1.5
More Details
37.9
P/E
P/E
Price to Earnings
37.9
vs History
58
vs Industry
1
Median 3Y
71.5
Median 5Y
41.9
Industry
16.2
Forward
28.8
More Details
10.9
P/OCF
P/OCF
Price to OCF
10.9
vs History
68
vs Industry
27
Median 3Y
11.9
Median 5Y
11.9
Industry
9.5
More Details
48
P/FCFE
P/FCFE
Price to FCFE
48
vs History
38
vs Industry
2
Median 3Y
10
Median 5Y
29.1
Industry
15.9
More Details
2
P/B
P/B
Price to Book Value
2
vs History
31
vs Industry
29
Median 3Y
2
Median 5Y
2
Industry
1.5
More Details
2
EV/S
EV/S
Enterprise Value to Sales
2
vs History
73
vs Industry
31
Median 3Y
2.1
Median 5Y
2.1
Industry
1.4
Forward
1.9
More Details
2.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.8
vs History
80
vs Industry
49
Median 3Y
3.1
Median 5Y
3.1
Industry
4.2
More Details
10.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.6
vs History
73
vs Industry
19
Median 3Y
13.4
Median 5Y
12.4
Industry
8.6
Forward
9.2
More Details
22.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
22.6
vs History
76
vs Industry
6
Median 3Y
37.5
Median 5Y
29.4
Industry
11.9
Forward
17.8
More Details
13.7
EV/OCF
EV/OCF
Enterprise Value to OCF
13.7
vs History
68
vs Industry
24
Median 3Y
15
Median 5Y
14.7
Industry
10.2
More Details
53.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
53.5
vs History
23
vs Industry
5
Median 3Y
53.4
Median 5Y
39.5
Industry
13.9
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
39
vs Industry
34
Median 3Y
1.3
Median 5Y
1.3
Industry
1.1
More Details

Multiples Across Competitors

CWY Competitors Multiples
Cleanaway Waste Management Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Cleanaway Waste Management Ltd
ASX:CWY
5.9B AUD 1.6 37.9 10.6 22.6
US
Waste Management Inc
NYSE:WM
81B USD 3.8 30.7 15.1 22.7
US
Republic Services Inc
NYSE:RSG
63B USD 4 31.9 15.7 24
CA
Waste Connections Inc
TSX:WCN
63.7B CAD 5.1 47.3 18.8 30.9
US
Veralto Corp
NYSE:VLTO
25B USD 4.9 31 20.8 22.2
US
Rollins Inc
NYSE:ROL
22.1B USD 6.7 47.1 29.8 34.8
CA
GFL Environmental Inc
TSX:GFL
24.8B CAD 3.2 -36.7 17.6 93.7
US
Clean Harbors Inc
NYSE:CLH
12.4B USD 2.1 29.7 13.6 21.4
UK
Rentokil Initial PLC
LSE:RTO
9.9B GBP 1.8 25.2 9.9 16.8
US
Tetra Tech Inc
NASDAQ:TTEK
10.6B USD 2.4 31.8 19.2 22
US
Stericycle Inc
NASDAQ:SRCL
6.8B USD 2.6 190.2 18.9 37.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Cleanaway Waste Management Ltd
ASX:CWY
Average EV/EBITDA: 17.3
10.6
12%
0.9
US
Waste Management Inc
NYSE:WM
15.1
11%
1.4
US
Republic Services Inc
NYSE:RSG
15.7
9%
1.7
CA
Waste Connections Inc
TSX:WCN
18.8
12%
1.6
US
Veralto Corp
NYSE:VLTO
20.8
8%
2.6
US
Rollins Inc
NYSE:ROL
29.8
12%
2.5
CA
GFL Environmental Inc
TSX:GFL
17.6
15%
1.2
US
Clean Harbors Inc
NYSE:CLH
13.6
11%
1.2
UK
Rentokil Initial PLC
LSE:RTO
9.9
3%
3.3
US
Tetra Tech Inc
NASDAQ:TTEK
19.2
12%
1.6
US
Stericycle Inc
NASDAQ:SRCL
18.9
9%
2.1

See Also

Summary
CWY intrinsic value, competitors valuation, and company profile.
DCF Valuation
CWY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CWY stock valuation using valuation multiples.
Wall Street Estimates
CWY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CWY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 215,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.