Casella Waste Systems Inc
NASDAQ:CWST

Watchlist Manager
Casella Waste Systems Inc Logo
Casella Waste Systems Inc
NASDAQ:CWST
Watchlist
Price: 105.81 USD 0.37% Market Closed
Market Cap: 6.6B USD
Have any thoughts about
Casella Waste Systems Inc?
Write Note

Relative Value

The Relative Value of one CWST stock under the Base Case scenario is 83.02 USD. Compared to the current market price of 105.81 USD, Casella Waste Systems Inc is Overvalued by 22%.

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.

CWST Relative Value
Base Case
83.02 USD
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
13
Median 3Y
4.2
Median 5Y
4.1
Industry
1.2
Forward
4.2
vs History
0
vs Industry
0
Median 3Y
111
Median 5Y
82.2
Industry
16.2
Forward
164.1
vs History
0
vs Industry
12
Median 3Y
22.3
Median 5Y
21.8
Industry
9.6
vs History
14
vs Industry
30
Median 3Y
50.8
Median 5Y
49.1
Industry
15.8
vs History
92
vs Industry
7
Median 3Y
8
Median 5Y
9
Industry
1.6
vs History
22
vs Industry
12
Median 3Y
4.7
Median 5Y
4.6
Industry
1.4
Forward
4.6
vs History
22
vs Industry
13
Median 3Y
13.9
Median 5Y
13.5
Industry
4.2
vs History
34
vs Industry
9
Median 3Y
21.9
Median 5Y
21.8
Industry
8.5
Forward
19.4
vs History
0
vs Industry
3
Median 3Y
54.2
Median 5Y
51.9
Industry
11.9
Forward
63.7
vs History
6
vs Industry
11
Median 3Y
25.3
Median 5Y
24.7
Industry
10.2
vs History
14
vs Industry
3
Median 3Y
72.7
Median 5Y
88.4
Industry
13.8
vs History
77
vs Industry
11
Median 3Y
3.4
Median 5Y
3.5
Industry
1.1

Multiples Across Competitors

CWST Competitors Multiples
Casella Waste Systems Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Casella Waste Systems Inc
NASDAQ:CWST
6.7B USD 4.5 978.1 22.1 69.7
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 32 15.7 24
CA
Waste Connections Inc
TSX:WCN
63.5B CAD 5.1 47 18.7 30.7
US
Veralto Corp
NYSE:VLTO
25.2B USD 4.9 31.2 21 22.4
US
Rollins Inc
NYSE:ROL
22.4B USD 6.8 47.8 30.2 35.3
CA
GFL Environmental Inc
TSX:GFL
25.2B CAD 3.2 -37.3 17.8 94.8
UK
Rentokil Initial PLC
LSE:RTO
10.1B GBP 1.9 25.8 10.1 17.1
US
Clean Harbors Inc
NYSE:CLH
12.4B USD 2.1 29.8 13.6 21.4
US
Tetra Tech Inc
NASDAQ:TTEK
10.7B USD 2.5 32 19.3 22.1
US
Stericycle Inc
NASDAQ:SRCL
6.7B USD 2.5 184.8 18.5 36.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Casella Waste Systems Inc
NASDAQ:CWST
Average EV/EBITDA: 18.4
22.1
18%
1.2
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
18.7
12%
1.6
US
Veralto Corp
NYSE:VLTO
21
7%
3
US
Rollins Inc
NYSE:ROL
30.2
12%
2.5
CA
GFL Environmental Inc
TSX:GFL
17.8
15%
1.2
UK
Rentokil Initial PLC
LSE:RTO
10.1
3%
3.4
US
Clean Harbors Inc
NYSE:CLH
13.6
11%
1.2
US
Tetra Tech Inc
NASDAQ:TTEK
19.3
12%
1.6
US
Stericycle Inc
NASDAQ:SRCL
18.5
9%
2.1