Waste Connections Inc
NYSE:WCN

Watchlist Manager
Waste Connections Inc Logo
Waste Connections Inc
NYSE:WCN
Watchlist
Price: 175.18 USD -0.25% Market Closed
Market Cap: 45.2B USD

Intrinsic Value

The intrinsic value of one WCN stock under the Base Case scenario is 144.52 USD. Compared to the current market price of 175.18 USD, Waste Connections Inc is Overvalued by 18%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

WCN Intrinsic Value
144.52 USD
Overvaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Waste Connections Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about WCN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is WCN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Waste Connections Inc.

Explain Valuation
Compare WCN to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

Ongoing escalation in landfill compliance and environmental remediation costs may outpace the company’s ability to translate those costs into higher rates, compromising near-term profitability.

Waste Connections’ aggressive acquisition strategy risks operational inefficiencies if newly integrated assets do not deliver the expected regional synergies or revenue growth.

Bull Theses

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.

The company’s disciplined approach to acquisitions, targeting high-return regions with limited waste-hauling alternatives, enhances both scale and margin potential over the long term.

Strong free cash flow, backed by consistent customer demand for waste management, gives Waste Connections the flexibility to invest in new environmental technologies and landfill expansions that drive future growth.

Show More Less
How do you feel about WCN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Waste Connections Inc

Current Assets 1.4B
Cash & Short-Term Investments 117.6m
Receivables 1.1B
Other Current Assets 216.4m
Non-Current Assets 19.4B
PP&E 8.7B
Intangibles 10.3B
Other Non-Current Assets 360.9m
Current Liabilities 2.1B
Accounts Payable 759.3m
Accrued Liabilities 804.8m
Other Current Liabilities 523.5m
Non-Current Liabilities 10.6B
Long-Term Debt 8.6B
Other Non-Current Liabilities 2B
Efficiency

Free Cash Flow Analysis
Waste Connections Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Waste Connections Inc

Revenue
9.4B USD
Cost of Revenue
-5.4B USD
Gross Profit
3.9B USD
Operating Expenses
-2.2B USD
Operating Income
1.8B USD
Other Expenses
-1.2B USD
Net Income
622.1m USD
Fundamental Scores

WCN Profitability Score
Profitability Due Diligence

Waste Connections Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
50/100
Profitability
Score

Waste Connections Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

WCN Solvency Score
Solvency Due Diligence

Waste Connections Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Average D/E
Short-Term Solvency
42/100
Solvency
Score

Waste Connections Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WCN Price Targets Summary
Waste Connections Inc

Wall Street analysts forecast WCN stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for WCN is 147.16 USD with a low forecast of 137.78 USD and a high forecast of 165.16 USD.

Lowest
Price Target
137.78 USD
21% Downside
Average
Price Target
147.16 USD
16% Downside
Highest
Price Target
165.16 USD
6% Downside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

WCN News

Other Videos
What is the Intrinsic Value of one WCN stock?

The intrinsic value of one WCN stock under the Base Case scenario is 144.52 USD.

Is WCN stock undervalued or overvalued?

Compared to the current market price of 175.18 USD, Waste Connections Inc is Overvalued by 18%.

Back to Top