CLEAN HARBORS INC (CLH)
Hazardous Waste Management · Utilities · $7.7B
Intrinsic Value (Consensus)
$103.64
Current Price
$145.60
Margin of Safety
-28.8%
28.8% Above Intrinsic Value
Value: $104
Price: $146
Valuation Model Estimates
Current Price: $145.60
DCF (Discounted Cash Flow)
$106.02
Graham Number
$92.26
Earnings Power Value
$70.68
Relative Value (P/E)
$145.60
Dividend Discount Model
Not applicable
—
Consensus Value
$103.64
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.28
- EPS (Forward)
- $7.43
- Book Value
- $51.97
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 14.2%
- Debt/Equity
- 59%
- Revenue Growth
- 2.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance