Waste Connections, Inc. (WCN)
Refuse Systems · Utilities · $39.9B
Intrinsic Value (Consensus)
$98.37
Current Price
$157.07
Margin of Safety
-37.4%
37.4% Above Intrinsic Value
Value: $98
Price: $157
Valuation Model Estimates
Current Price: $157.07
DCF (Discounted Cash Flow)
$227.79
Graham Number
$55.17
Earnings Power Value
$40.49
Relative Value (P/E)
$83.40
Dividend Discount Model
$85.00
Consensus Value
$98.37
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
63
Profitability
18/25
Strength
22/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $4.17
- EPS (Forward)
- $5.00
- Book Value
- $32.43
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 13.1%
- Debt/Equity
- 58%
- Revenue Growth
- 6.1%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- 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: 2026-06-16
Source: Yahoo Finance