
Waste Management Inc
NYSE:WM

Intrinsic Value
The intrinsic value of one
WM
stock under the Base Case scenario is
180.36
USD.
Compared to the current market price of 230.91 USD,
Waste Management Inc
is
Overvalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Waste Management Inc
Fundamental Analysis

Heightened competition from smaller regional waste haulers and start-ups focusing on new recycling and waste-to-energy technologies could pressure pricing power and erode Waste Management’s market share in historically stable regions.
Waste Management’s dominant network of landfills, transfer stations, and recycling facilities provides a wide economic moat, guaranteeing stable, recurring revenue from municipal and commercial contracts across North America.

Revenue & Expenses Breakdown
Waste Management Inc
Balance Sheet Decomposition
Waste Management Inc
Current Assets | 4.8B |
Cash & Short-Term Investments | 414m |
Receivables | 3.7B |
Other Current Assets | 673m |
Non-Current Assets | 39.8B |
Long-Term Investments | 846m |
PP&E | 19.3B |
Intangibles | 17.6B |
Other Non-Current Assets | 2B |
Free Cash Flow Analysis
Waste Management Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Waste Management Inc
Revenue
|
22.1B
USD
|
Cost of Revenue
|
-13.4B
USD
|
Gross Profit
|
8.7B
USD
|
Operating Expenses
|
-4.5B
USD
|
Operating Income
|
4.1B
USD
|
Other Expenses
|
-1.4B
USD
|
Net Income
|
2.7B
USD
|
WM Profitability Score
Profitability Due Diligence
Waste Management Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Score
Waste Management Inc's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
WM Solvency Score
Solvency Due Diligence
Waste Management Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
Waste Management Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WM Price Targets Summary
Waste Management Inc
According to Wall Street analysts, the average 1-year price target for
WM
is 243.27 USD
with a low forecast of 195.37 USD and a high forecast of 275.1 USD.
Dividends
Current shareholder yield for WM 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
WM
stock under the Base Case scenario is
180.36
USD.
Compared to the current market price of 230.91 USD,
Waste Management Inc
is
Overvalued by 22%.