Waste Connections, Inc. (WCN)
Refuse Systems · Utilities · $21.2B
Intrinsic Value (Consensus)
$98.37
Current Price
$83.40
Margin of Safety
+17.9%
17.9% Below Intrinsic Value
Value: $98
Price: $83
Valuation Model Estimates
Current Price: $83.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance