
Waste Management Inc
NYSE:WM

Intrinsic Value
The intrinsic value of one
WM
stock under the Base Case scenario is
184.38
USD.
Compared to the current market price of 234.79 USD,
Waste Management Inc
is
Overvalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Waste Management Inc
Fundamental Analysis


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 245.25 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
184.38
USD.
Compared to the current market price of 234.79 USD,
Waste Management Inc
is
Overvalued by 21%.