CLEAN HARBORS INC (CLH)
Hazardous Waste Management · Utilities · $15.2B
Intrinsic Value (Consensus)
$103.64
Current Price
$288.64
Margin of Safety
-64.1%
64.1% Above Intrinsic Value
Value: $104
Price: $289
Valuation Model Estimates
Current Price: $288.64
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%.
Health Score
C
54
Profitability
18/25
Strength
22/25
Valuation
7/25
Growth
7/25
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
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-21
Source: Yahoo Finance