WASTE MANAGEMENT INC (WM)
Refuse Systems · Utilities · $87.9B
Intrinsic Value (Consensus)
$90.54
Current Price
$218.59
Margin of Safety
-58.6%
58.6% Above Intrinsic Value
Value: $91
Price: $219
Valuation Model Estimates
Current Price: $218.59
DCF (Discounted Cash Flow)
$101.92
Graham Number
$61.18
Earnings Power Value
$65.05
Relative Value (P/E)
$134.00
Dividend Discount Model
$11.39
Consensus Value
$90.54
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
62
Profitability
25/25
Strength
17/25
Valuation
7/25
Growth
13/25
Financial Health Signals
Strong profitability — ROE of 27% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $6.70
- EPS (Forward)
- $6.83
- Book Value
- $24.83
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 27.1%
- Debt/Equity
- —
- Revenue Growth
- 14.2%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.7%
- 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