Cleanaway Waste Management Ltd
ASX:CWY

Watchlist Manager
Cleanaway Waste Management Ltd Logo
Cleanaway Waste Management Ltd
ASX:CWY
Watchlist
Price: 2.88 AUD 0.35% Market Closed
Market Cap: 6.4B AUD
Have any thoughts about
Cleanaway Waste Management Ltd?
Write Note

Intrinsic Value

The intrinsic value of one CWY stock under the Base Case scenario is 3.35 AUD. Compared to the current market price of 2.88 AUD, Cleanaway Waste Management Ltd is Undervalued by 14%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CWY Intrinsic Value
3.35 AUD
Undervaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Cleanaway Waste Management Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CWY cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CWY?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Cleanaway Waste Management Ltd

Provide an overview of the primary business activities
of Cleanaway Waste Management Ltd.

What unique competitive advantages
does Cleanaway Waste Management Ltd hold over its rivals?

What risks and challenges
does Cleanaway Waste Management Ltd face in the near future?

Has there been any significant insider trading activity
in Cleanaway Waste Management Ltd recently?

Summarize the latest earnings call
of Cleanaway Waste Management Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Cleanaway Waste Management Ltd.

Provide P/S
for Cleanaway Waste Management Ltd.

Provide P/E
for Cleanaway Waste Management Ltd.

Provide P/OCF
for Cleanaway Waste Management Ltd.

Provide P/FCFE
for Cleanaway Waste Management Ltd.

Provide P/B
for Cleanaway Waste Management Ltd.

Provide EV/S
for Cleanaway Waste Management Ltd.

Provide EV/GP
for Cleanaway Waste Management Ltd.

Provide EV/EBITDA
for Cleanaway Waste Management Ltd.

Provide EV/EBIT
for Cleanaway Waste Management Ltd.

Provide EV/OCF
for Cleanaway Waste Management Ltd.

Provide EV/FCFF
for Cleanaway Waste Management Ltd.

Provide EV/IC
for Cleanaway Waste Management Ltd.

Show me price targets
for Cleanaway Waste Management Ltd made by professional analysts.

What are the Revenue projections
for Cleanaway Waste Management Ltd?

How accurate were the past Revenue estimates
for Cleanaway Waste Management Ltd?

What are the Net Income projections
for Cleanaway Waste Management Ltd?

How accurate were the past Net Income estimates
for Cleanaway Waste Management Ltd?

What are the EPS projections
for Cleanaway Waste Management Ltd?

How accurate were the past EPS estimates
for Cleanaway Waste Management Ltd?

What are the EBIT projections
for Cleanaway Waste Management Ltd?

How accurate were the past EBIT estimates
for Cleanaway Waste Management Ltd?

Compare the revenue forecasts
for Cleanaway Waste Management Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cleanaway Waste Management Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cleanaway Waste Management Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cleanaway Waste Management Ltd compared to its peers.

Compare the P/E ratios
of Cleanaway Waste Management Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Cleanaway Waste Management Ltd with its peers.

Analyze the financial leverage
of Cleanaway Waste Management Ltd compared to its main competitors.

Show all profitability ratios
for Cleanaway Waste Management Ltd.

Provide ROE
for Cleanaway Waste Management Ltd.

Provide ROA
for Cleanaway Waste Management Ltd.

Provide ROIC
for Cleanaway Waste Management Ltd.

Provide ROCE
for Cleanaway Waste Management Ltd.

Provide Gross Margin
for Cleanaway Waste Management Ltd.

Provide Operating Margin
for Cleanaway Waste Management Ltd.

Provide Net Margin
for Cleanaway Waste Management Ltd.

Provide FCF Margin
for Cleanaway Waste Management Ltd.

Show all solvency ratios
for Cleanaway Waste Management Ltd.

Provide D/E Ratio
for Cleanaway Waste Management Ltd.

Provide D/A Ratio
for Cleanaway Waste Management Ltd.

Provide Interest Coverage Ratio
for Cleanaway Waste Management Ltd.

Provide Altman Z-Score Ratio
for Cleanaway Waste Management Ltd.

Provide Quick Ratio
for Cleanaway Waste Management Ltd.

Provide Current Ratio
for Cleanaway Waste Management Ltd.

Provide Cash Ratio
for Cleanaway Waste Management Ltd.

What is the historical Revenue growth
over the last 5 years for Cleanaway Waste Management Ltd?

What is the historical Net Income growth
over the last 5 years for Cleanaway Waste Management Ltd?

What is the current Free Cash Flow
of Cleanaway Waste Management Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cleanaway Waste Management Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cleanaway Waste Management Ltd

Current Assets 776.4m
Cash & Short-Term Investments 120.6m
Receivables 557.3m
Other Current Assets 98.5m
Non-Current Assets 5.6B
Long-Term Investments 52.6m
PP&E 2.4B
Intangibles 3.1B
Other Non-Current Assets 87.4m
Current Liabilities 999.4m
Accounts Payable 494.6m
Accrued Liabilities 117.3m
Other Current Liabilities 387.5m
Non-Current Liabilities 2.4B
Long-Term Debt 1.6B
Other Non-Current Liabilities 754.2m
Efficiency

Earnings Waterfall
Cleanaway Waste Management Ltd

Revenue
3.8B AUD
Cost of Revenue
-1.1B AUD
Gross Profit
2.7B AUD
Operating Expenses
-2.3B AUD
Operating Income
329.2m AUD
Other Expenses
-172.6m AUD
Net Income
156.6m AUD

Free Cash Flow Analysis
Cleanaway Waste Management Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

The company saw a 160 basis point rise in EBIT margin and a 25.7% increase in underlying EBIT to $173.9 million, thanks to growth across various segments and recovery in commodity prices. Net revenue was up by 7.9% to nearly $1.6 billion, driven by contractual price rises and organic expansion. They're on track to meet a $350 million EBIT guidance for FY '24 and have a long-term goal for $500 million EBIT in FY '26. Cash flow improved by $26.2 million to $229.6 million, with a solid cash conversion rate of 88.2%, and CapEx is expected to be between $430 to $450 million for FY '24.

What is Earnings Call?
Fundamental Scores

CWY Profitability Score
Profitability Due Diligence

Cleanaway Waste Management Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Years Revenue Growth
Positive Free Cash Flow
Positive Revenue Growth Forecast
50/100
Profitability
Score

Cleanaway Waste Management Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

CWY Solvency Score
Solvency Due Diligence

Cleanaway Waste Management Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
37/100
Solvency
Score

Cleanaway Waste Management Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CWY Price Targets Summary
Cleanaway Waste Management Ltd

Wall Street analysts forecast CWY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CWY is 3.15 AUD with a low forecast of 2.49 AUD and a high forecast of 3.57 AUD.

Lowest
Price Target
2.49 AUD
13% Downside
Average
Price Target
3.15 AUD
9% Upside
Highest
Price Target
3.57 AUD
24% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CWY?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CWY is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

CWY Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Cleanaway Waste Management Ltd Logo
Cleanaway Waste Management Ltd

Country

Australia

Industry

Commercial Services & Supplies

Market Cap

6.4B AUD

Dividend Yield

1.74%

Description

Cleanaway Waste Management Ltd. engages in the provision of total waste management, industrial, and environment services. The company is headquartered in Melbourne, Victoria and currently employs 6,300 full-time employees. The company went IPO on 2005-05-03. The firm operates through three segments: Solid Waste Services, Industrial & Waste Services, and Liquid Waste & Health Services. Solid Waste Services segment comprises the collection, recovery and disposal of solid waste, including putrescible waste, inert waste, household waste and recovered waste, which are generally processed through its resource recovery and recycling facilities, transfer stations and landfills. Industrial & Waste Services segment provides a range of services to the infrastructure, industrial and resources markets, including drain cleaning, non-destructive digging, vacuum loading, high pressure cleaning, pipeline maintenance and closed-circuit television (CCTV). Liquid Waste & Health Services segment manages various forms of liquid wastes and provides services to the health sector for the safe treatment and disposal of health-related wastes.

Contact

VICTORIA
Melbourne
L 4 441 St Kilda Rd
+61383975100.0
www.cleanaway.com.au

IPO

2005-05-03

Employees

6 300

Officers

CEO, MD & Director
Mr. Mark John Schubert BE (Chemical)
Chief Financial Officer
Mr. Paul Andrew Binfield ACA (NZ), ACA (UK), BA (Hons)
Executive General Manager of Solid Waste Services
Ms. Tracey Boyes
Executive General Manager of Liquid Waste & Health Services and Industrial & Waste Services
Mr. Scott Nicholls
Head of Investor Relations
Mr. Richard Farrell
General Counsel & Company Secretary
Mr. Daniel J. F. Last B.Com., FGIA, GAICD, L.L.B., LLB (Hons)
Show More
Chief People Officer
Ms. Jade Paterson
Head of Corporate Affairs
Mark Biddulph
Show Less

See Also

Discover More
What is the Intrinsic Value of one CWY stock?

The intrinsic value of one CWY stock under the Base Case scenario is 3.35 AUD.

Is CWY stock undervalued or overvalued?

Compared to the current market price of 2.88 AUD, Cleanaway Waste Management Ltd is Undervalued by 14%.

Back to Top