
Waste Connections Inc
TSX:WCN

Intrinsic Value
The intrinsic value of one
WCN
stock under the Base Case scenario is
206.51
CAD.
Compared to the current market price of 271.32 CAD,
Waste Connections Inc
is
Overvalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Waste Connections Inc
Fundamental Analysis

Heightened competition for disposal facilities in the secondary markets where Waste Connections traditionally benefits from limited rivalry could pressure margins and erode its local pricing power.
Waste Connections’ focus on exclusive and secondary markets helps lock in contracts with limited competition, providing a stable recurring revenue stream and strong pricing leverage.

Revenue & Expenses Breakdown
Waste Connections Inc
Balance Sheet Decomposition
Waste Connections Inc
Current Assets | 1.2B |
Cash & Short-Term Investments | 62.4m |
Receivables | 972.6m |
Other Current Assets | 191.9m |
Non-Current Assets | 18.6B |
PP&E | 8.3B |
Intangibles | 9.9B |
Other Non-Current Assets | 304.7m |
Free Cash Flow Analysis
Waste Connections Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Waste Connections Inc
Revenue
|
8.9B
USD
|
Cost of Revenue
|
-5.2B
USD
|
Gross Profit
|
3.7B
USD
|
Operating Expenses
|
-2B
USD
|
Operating Income
|
1.7B
USD
|
Other Expenses
|
-1.1B
USD
|
Net Income
|
617.6m
USD
|
WCN Profitability Score
Profitability Due Diligence
Waste Connections Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Waste Connections Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
WCN Solvency Score
Solvency Due Diligence
Waste Connections Inc's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Score
Waste Connections Inc's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WCN Price Targets Summary
Waste Connections Inc
According to Wall Street analysts, the average 1-year price target for
WCN
is 205.29 CAD
with a low forecast of 195.94 CAD and a high forecast of 222.6 CAD.
Dividends
Current shareholder yield for WCN 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
WCN
stock under the Base Case scenario is
206.51
CAD.
Compared to the current market price of 271.32 CAD,
Waste Connections Inc
is
Overvalued by 24%.