Cleanaway Waste Management Ltd
ASX:CWY

Watchlist Manager
Cleanaway Waste Management Ltd Logo
Cleanaway Waste Management Ltd
ASX:CWY
Watchlist
Price: 2.63 AUD -1.5% Market Closed
Market Cap: 5.9B AUD

Intrinsic Value

The intrinsic value of one CWY stock under the Base Case scenario is 3.28 AUD. Compared to the current market price of 2.63 AUD, Cleanaway Waste Management Ltd is Undervalued by 20%.

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

CWY Intrinsic Value
3.28 AUD
Undervaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Cleanaway Waste Management Ltd

CWY
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for CWY cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Cleanaway Waste Management Ltd
ASX:CWY
AU
Commercial Services & Supplies
Market Cap
5.9B AUD
IPO
May 3, 2005
AU
Commercial Services & Supplies
Market Cap
5.9B AUD
IPO
May 3, 2005
Price
AU$false
EPS
AU$false
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CWY?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Cleanaway Waste Management Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cleanaway Waste Management Ltd

Current Assets 784.6m
Cash & Short-Term Investments 116.4m
Receivables 566.7m
Other Current Assets 101.5m
Non-Current Assets 5.6B
Long-Term Investments 85.7m
PP&E 2.4B
Intangibles 3.1B
Other Non-Current Assets 77.7m
Efficiency

Free Cash Flow Analysis
Cleanaway Waste Management Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
376.7m AUD
Other Expenses
-220m AUD
Net Income
156.7m AUD
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 3.17 AUD with a low forecast of 2.77 AUD and a high forecast of 3.57 AUD.

Lowest
Price Target
2.77 AUD
5% Upside
Average
Price Target
3.17 AUD
21% Upside
Highest
Price Target
3.57 AUD
36% Upside
View Analyst Estimates
View Analyst Estimates

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

What is the Intrinsic Value of one CWY stock?

The intrinsic value of one CWY stock under the Base Case scenario is 3.28 AUD.

Is CWY stock undervalued or overvalued?

Compared to the current market price of 2.63 AUD, Cleanaway Waste Management Ltd is Undervalued by 20%.

Back to Top