Cleanaway Waste Management Ltd
ASX:CWY

Watchlist Manager
Cleanaway Waste Management Ltd Logo
Cleanaway Waste Management Ltd
ASX:CWY
Watchlist
Price: 2.55 AUD -1.16% Market Closed
Market Cap: 5.7B AUD
Section:
 

Relative Value

The Relative Value of one CWY stock under the Base Case scenario is 5.09 AUD. Compared to the current market price of 2.55 AUD, Cleanaway Waste Management Ltd is Undervalued by 50%.

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.

CWY Relative Value
Base Case
5.09 AUD
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
93
vs Industry
35
Median 3Y
1.6
Median 5Y
1.7
Industry
1.2
Forward
1.3
More Details
36.3
P/E
P/E
Price to Earnings
36.3
vs History
82
vs Industry
10
Median 3Y
70.4
Median 5Y
41.3
Industry
16.6
Forward
23.4
More Details
12.4
P/OCF
P/OCF
Price to OCF
12.4
vs History
34
vs Industry
27
Median 3Y
12.1
Median 5Y
12.1
Industry
10.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
9
Median 3Y
9.8
Median 5Y
27.9
Industry
16.5
More Details
1.9
P/B
P/B
Price to Book Value
1.9
vs History
77
vs Industry
33
Median 3Y
2
Median 5Y
2
Industry
1.7
More Details
1.9
EV/S
EV/S
Enterprise Value to Sales
1.9
vs History
93
vs Industry
33
Median 3Y
2
Median 5Y
2.1
Industry
1.5
Forward
1.6
More Details
2.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.6
vs History
95
vs Industry
51
Median 3Y
2.9
Median 5Y
3.1
Industry
4.3
More Details
9.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.6
vs History
92
vs Industry
27
Median 3Y
11.9
Median 5Y
12.3
Industry
8.6
Forward
7.8
More Details
19.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
19.6
vs History
90
vs Industry
18
Median 3Y
34.6
Median 5Y
26.9
Industry
12.7
Forward
14.6
More Details
15.7
EV/OCF
EV/OCF
Enterprise Value to OCF
15.7
vs History
28
vs Industry
23
Median 3Y
15.2
Median 5Y
15.1
Industry
10.9
More Details
58.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
58.9
vs History
26
vs Industry
7
Median 3Y
57.4
Median 5Y
49.5
Industry
15
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
93
vs Industry
34
Median 3Y
1.3
Median 5Y
1.3
Industry
1.2
More Details

Multiples Across Competitors

CWY Competitors Multiples
Cleanaway Waste Management Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Cleanaway Waste Management Ltd
ASX:CWY
5.7B AUD 1.5 36.3 9.6 19.6
US
Waste Management Inc
NYSE:WM
87.2B USD 3.5 34 15.4 25
US
Republic Services Inc
NYSE:RSG
66.1B USD 4 31.4 15 23.5
CA
Waste Connections Inc
TSX:WCN
61.9B CAD 4.8 72.1 17.7 29.9
US
Rollins Inc
NYSE:ROL
29.1B USD 7.9 56.4 35.1 41.1
US
Veralto Corp
NYSE:VLTO
25B USD 4.6 27.4 18.7 19.8
CA
GFL Environmental Inc
TSX:GFL
21.4B CAD 3.1 6 15.9 66.6
UK
Rentokil Initial PLC
LSE:RTO
11.2B GBP 1.6 33.5 11.1 20.8
US
Clean Harbors Inc
NYSE:CLH
12.8B USD 2.1 32.9 13.4 22.6
US
Tetra Tech Inc
NASDAQ:TTEK
9B USD 2 36.4 14.2 15.6
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
54.8B CNY 12 15 144.2 784.4 784.4

See Also

Summary
CWY intrinsic value, competitors valuation, and company profile.
DCF Valuation
CWY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CWY stock valuation using valuation multiples.
Wall Street Estimates
CWY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CWY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.