Valuation models
price $233.45 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused110.92 – 225.84153.2052% overvaluedDCF · Perpetuity growth · 10y124.95 – 245.54169.3838% overvaluedDCF · EBITDA exit · 5y293.17 – 325.36308.8224% undervaluedDCF · EBITDA exit · 10y276.69 – 336.53305.1323% undervaluedP/E · peers167.80 – 598.23214.909% overvaluedP/E · own history235.05 – 271.42250.267% undervaluedPEG—109.15114% overvaluedEV/EBITDA · peers111.17 – 177.58129.8280% overvaluedEV/Revenue · peers—110.93110% overvaluedEarnings power value34.74 – 86.3254.83326% overvaluedDividend discount65.66 – 206.50104.07124% overvaluedWall St. consensus target—263.0011% belowCost of capital (WACC)—6.79%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
153.20
Waste Management closed at $233.45 — overvalued by 52% vs model.
110.92the model's range225.84
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
54.83 – 308.82
Wall St. target
263.00 11% below
Above model, 1y
21 of 30 days
How it is valued
Valued asMature & stable
Moderate growth (~11% recent)Moderate margins (11% net margin)Pays dividendsHighly cyclical earningsHigh leverage (D/E 2.3x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.