Waste Management Inc
SWB:UWS

Watchlist Manager
Waste Management Inc Logo
Waste Management Inc
SWB:UWS
Watchlist
Price: 185.04 EUR -1.28% Market Closed
Market Cap: 74.2B EUR

Intrinsic Value

The intrinsic value of one UWS stock under the Base Case scenario is 168.37 EUR. Compared to the current market price of 185.04 EUR, Waste Management Inc is Overvalued by 9%.

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

UWS Intrinsic Value
168.37 EUR
Overvaluation 9%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Waste Management Inc

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

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 UWS valued this way?

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

Explain Valuation
Compare UWS to

Fundamental Analysis

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

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.

Rising labor and fuel costs, combined with increasingly strict environmental regulations that require costly compliance upgrades, could significantly compress margins in core collection and disposal segments.

Despite substantial investments in sustainability initiatives, a slowdown in demand for recycled materials—due to inconsistent global commodity pricing—could undermine returns and drag on profitability.

Bull Theses

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.

The company’s continued push into advanced recycling processes and renewable natural gas could diversify revenue streams and capitalize on shifting regulations and consumer preferences for greener waste solutions.

Strong free cash flow generation, supported by improved route efficiencies and strategic acquisitions of local operators, enables robust capital return programs and targeted expansions, reinforcing Waste Management’s leadership in the sector.

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

Balance Sheet Decomposition
Waste Management Inc

Current Assets 4.8B
Cash & Short-Term Investments 175m
Receivables 4B
Other Current Assets 647m
Non-Current Assets 40.8B
Long-Term Investments 791m
PP&E 20.1B
Intangibles 17.8B
Other Non-Current Assets 2.1B
Current Liabilities 5.7B
Accounts Payable 2.1B
Accrued Liabilities 2.1B
Other Current Liabilities 1.6B
Non-Current Liabilities 30.4B
Long-Term Debt 22.5B
Other Non-Current Liabilities 7.9B
Efficiency

Free Cash Flow Analysis
Waste Management Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Waste Management Inc

Revenue
24.8B USD
Cost of Revenue
-14.9B USD
Gross Profit
9.9B USD
Operating Expenses
-5.5B USD
Operating Income
4.4B USD
Other Expenses
-1.8B USD
Net Income
2.6B USD
Fundamental Scores

UWS Profitability Score
Profitability Due Diligence

Waste Management Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Healthy Gross Margin
Healthy Operating Margin
57/100
Profitability
Score

Waste Management Inc's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

UWS Solvency Score
Solvency Due Diligence

Waste Management Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Average Altman Z-Score
Long-Term Solvency
Short-Term Solvency
High D/E
38/100
Solvency
Score

Waste Management Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

UWS Price Targets Summary
Waste Management Inc

Wall Street analysts forecast UWS stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for UWS is 214.71 EUR with a low forecast of 171.63 EUR and a high forecast of 243.79 EUR.

Lowest
Price Target
171.63 EUR
7% Downside
Average
Price Target
214.71 EUR
16% Upside
Highest
Price Target
243.79 EUR
32% Upside
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 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?

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

Ownership

WM Insider Trading
Buy and sell transactions by insiders

UWS News

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

The intrinsic value of one UWS stock under the Base Case scenario is 168.37 EUR.

Is UWS stock undervalued or overvalued?

Compared to the current market price of 185.04 EUR, Waste Management Inc is Overvalued by 9%.

Back to Top