Waste Connections Inc
TSX:WCN

Watchlist Manager
Waste Connections Inc Logo
Waste Connections Inc
TSX:WCN
Watchlist
Price: 248.99 CAD 1.76% Market Closed
Market Cap: 64.3B CAD

Relative Value

The Relative Value of one WCN stock under the Base Case scenario is 252.53 CAD. Compared to the current market price of 248.99 CAD, Waste Connections Inc is Undervalued by 1%.

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.

WCN Relative Value
Base Case
252.53 CAD
Undervaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
11
Median 3Y
5.1
Median 5Y
5.1
Industry
1.2
Forward
4.9
vs History
28
vs Industry
5
Median 3Y
50.5
Median 5Y
53.4
Industry
15.9
Forward
34.2
vs History
28
vs Industry
13
Median 3Y
19.2
Median 5Y
19.2
Industry
9.6
vs History
34
vs Industry
20
Median 3Y
20.2
Median 5Y
20.6
Industry
16
vs History
12
vs Industry
7
Median 3Y
5.3
Median 5Y
4.9
Industry
1.6
vs History
42
vs Industry
10
Median 3Y
5.9
Median 5Y
6
Industry
1.4
Forward
5.7
vs History
55
vs Industry
14
Median 3Y
14.7
Median 5Y
14.7
Industry
4.2
vs History
57
vs Industry
13
Median 3Y
19.2
Median 5Y
19.2
Industry
8.2
Forward
17.3
vs History
76
vs Industry
9
Median 3Y
32.3
Median 5Y
33.1
Industry
11.9
Forward
28.9
vs History
26
vs Industry
13
Median 3Y
22.3
Median 5Y
22.3
Industry
10.1
vs History
12
vs Industry
7
Median 3Y
40.2
Median 5Y
40.2
Industry
13.7
vs History
22
vs Industry
11
Median 3Y
2.7
Median 5Y
2.7
Industry
1.2

Multiples Across Competitors

WCN Competitors Multiples
Waste Connections Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Waste Connections Inc
TSX:WCN
64.3B CAD 5.2 74.8 18.9 31.8
US
Waste Management Inc
NYSE:WM
91.3B USD 4 34.1 17.3 27.4
US
Republic Services Inc
NYSE:RSG
75.7B USD 4.7 36.3 17.2 26.9
US
Rollins Inc
NYSE:ROL
27.3B USD 7.9 57.1 35.2 41.3
US
Veralto Corp
NYSE:VLTO
25.4B USD 4.8 29.1 20.5 21.8
CA
GFL Environmental Inc
TSX:GFL
24B CAD 3.2 8.6 15.7 70.8
US
Clean Harbors Inc
NYSE:CLH
12.6B USD 2.1 32.2 13.7 22.5
UK
Rentokil Initial PLC
LSE:RTO
8.8B GBP 1.6 29 9 14.9
US
Tetra Tech Inc
NASDAQ:TTEK
9.6B USD 2.1 51 16.5 18.5
US
Stericycle Inc
NASDAQ:SRCL
7.4B USD 2.8 206.2 20.2 40
US
Casella Waste Systems Inc
NASDAQ:CWST
7.2B USD 4.4 559.9 22.7 79.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Waste Connections Inc
TSX:WCN
Average EV/EBITDA: 18.8
18.9
10%
1.9
US
Waste Management Inc
NYSE:WM
17.3
11%
1.6
US
Republic Services Inc
NYSE:RSG
17.2
7%
2.5
US
Rollins Inc
NYSE:ROL
35.2
12%
2.9
US
Veralto Corp
NYSE:VLTO
20.5
7%
2.9
CA
GFL Environmental Inc
TSX:GFL
15.7
5%
3.1
US
Clean Harbors Inc
NYSE:CLH
13.7
10%
1.4
UK
Rentokil Initial PLC
LSE:RTO
9
8%
1.1
US
Tetra Tech Inc
NASDAQ:TTEK
16.5
8%
2.1
US
Stericycle Inc
NASDAQ:SRCL
20.2
9%
2.2
US
Casella Waste Systems Inc
NASDAQ:CWST
22.7
16%
1.4