
Cleanaway Waste Management Ltd
ASX:CWY

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:

Valuation History
Cleanaway Waste Management Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Cleanaway Waste Management Ltd
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 |
Free Cash Flow Analysis
Cleanaway Waste Management Ltd
AUD | |
Free Cash Flow | AUD |
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
|
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.

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.

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
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.
Dividends
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?
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%.