US · CLH
Clean Harbors, Inc.
- Sector
- Industrials · Waste Management
- Headquarters
- Norwell, MA 02061-9149
- Website
- cleanharbors.com
Price · as of 2025-12-31
$311.43
Market cap 15.67B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $180.77 | -41.95% |
| Intrinsic Value(DCF) | $118.81 | -61.85% |
| Graham-Dodd Method(GD) | $60.57 | -80.55% |
| Graham Formula(GF) | $76.64 | -75.39% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $69.52 | $67.57 | $598.45 | $26.71 | $53.09 |
| 2012 | $55.10 | $34.92 | $310.16 | $27.85 | $43.05 |
| 2013 | $52.46 | $51.10 | $1,567.85 | $22.82 | $103.98 |
| 2014 | $55.92 | $54.70 | $475.90 | $11.09 | $0.00 |
| 2015 | $45.75 | $49.08 | $202.30 | $14.81 | $3.40 |
| 2016 | $55.81 | $59.00 | $0.00 | $7.29 | $4.84 |
| 2017 | $52.92 | $59.52 | $0.00 | $21.26 | $25.83 |
| 2018 | $67.62 | $62.97 | $0.00 | $17.52 | $22.92 |
| 2019 | $66.15 | $69.96 | $0.00 | $22.09 | $19.92 |
| 2020 | $90.20 | $88.44 | $1.17 | $26.83 | $1.63 |
| 2021 | $105.67 | $86.65 | $0.00 | $23.90 | $105.20 |
| 2022 | $134.49 | $121.69 | $690.26 | $50.42 | $321.77 |
| 2023 | $188.14 | $127.58 | $980.52 | $52.69 | $87.56 |
| 2024 | $197.07 | $134.68 | $579.76 | $57.66 | $123.50 |
| 2025 | $297.02 | $180.77 | $0.00 | $60.57 | $76.64 |
AI valuation
Our deep-learning model estimates Clean Harbors, Inc.'s (CLH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $180.77
- Current price
- $311.43
- AI upside
- -41.95%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$118.81
-61.85% upside
Graham-Dodd
$60.57
-80.55% upside
Graham Formula
$76.64
-75.39% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CLH | Clean Harbors, Inc. | $311.43 | 15.67B | -42% | -62% | -81% | -75% | 40.41 | 5.75 | 2.62 | 16.11 | — | 25.75 | 29.51% | 11.17% | 6.48% | 14.70% | 9.91% | 5.21% | 1.26 | 3.98 | 2.33 | 1.90 | 2.31 | -189.00% | 239.00% | 2786.00% | 2.80% | 0.76 | 8.78% | 0.00% | 0.00% | 1.58% | 27.17 | 41.41 | 3.03 | 3.77 |
| ARMK | Aramark | $41.85 | 11B | — | +1,129% | — | +24% | 30.16 | 3.13 | 0.53 | 11.95 | — | -2.73 | 5.78% | 4.28% | 1.76% | — | — | — | 1.82 | 2.17 | 0.99 | 0.81 | 4.07 | — | — | — | 4.62% | 0.26 | — | 1.13% | 34.00% | 2.55% | 18.85 | 32.84 | 0.81 | 2.22 |
| AYI | Acuity Brands, Inc. | $301.59 | 9.25B | +3% | -1% | -69% | -12% | 28.03 | 4.08 | 2.56 | 17.85 | — | 85.25 | 47.83% | 13.66% | 9.13% | 15.54% | 17.39% | 9.26% | 0.37 | 13.97 | 1.95 | 1.20 | 0.89 | -677.00% | 1314.00% | -400.00% | 4.79% | 0.71 | 19.69% | 0.19% | 5.20% | 1.25% | 19.71 | 21.95 | 2.69 | 6.08 |
| BAH | Booz Allen Hamilton Holdi… | $78.83 | 9.72B | +35% | -45% | — | +86% | 13.77 | 12.83 | 1.07 | 10.30 | 23.75 | -6.55 | 54.77% | 11.44% | 7.80% | 91.22% | 24.82% | 13.48% | 4.21 | 6.99 | 1.79 | 1.71 | 2.12 | 5795.00% | 1236.00% | 37414.00% | 7.08% | 0.55 | 21.52% | 2.08% | 28.70% | 8.39% | 11.83 | 17.79 | 1.35 | 4.31 |
| BLD | TopBuild Corp. | $448.30 | 12.58B | -23% | -60% | -85% | -61% | 23.50 | 5.29 | 2.27 | 14.04 | — | -5.89 | 29.01% | 14.64% | 9.65% | 23.06% | 13.55% | 9.20% | 1.36 | 3.75 | 1.94 | 1.28 | 2.74 | -996.00% | 149.00% | -139.00% | 5.68% | 0.90 | 16.08% | 0.00% | 0.00% | 3.54% | 19.23 | 21.85 | 2.81 | 3.82 |
| CR | Crane Company | $200.53 | 11.55B | -14% | -52% | -79% | -49% | 35.42 | 5.69 | 5.10 | 22.59 | 147.82 | 8.52 | 42.20% | 18.40% | 15.90% | 17.92% | 20.75% | 10.21% | 0.56 | 37.54 | 5.53 | 4.49 | -1.18 | 2396.00% | 816.00% | 4450.00% | 2.91% | 0.85 | 21.79% | 0.45% | 15.90% | 5.51% | 26.32 | 32.72 | 4.84 | 5.56 |
| ERJ | Embraer S.A. | $64.52 | 11.85B | -17% | +318% | -59% | -15% | 26.40 | 3.04 | 1.46 | 9.63 | 22.34 | 16.35 | 18.03% | 10.44% | 5.51% | 12.10% | 11.98% | 3.14% | 0.85 | 3.14 | 1.47 | 0.75 | 1.03 | 11818.00% | 2138.00% | 11751.00% | 4.33% | 0.20 | 11.42% | 0.00% | 0.00% | 3.35% | 14.62 | 24.10 | 1.53 | 1.60 |
| OC | Owens Corning | $122.07 | 10.03B | -33% | -61% | — | — | -18.66 | 2.53 | 0.96 | 15.94 | — | -26.98 | 28.54% | 17.02% | -5.17% | -11.69% | 6.88% | -3.86% | 1.60 | 6.72 | 1.26 | 0.48 | 5.95 | -18505.00% | -795.00% | -2273.00% | 9.88% | 0.67 | 9.63% | 2.38% | -44.40% | 10.75% | 9.04 | 16.15 | 1.54 | 2.40 |
| PAC | Grupo Aeroportuario del P… | $260.76 | 13.18B | +28% | -56% | — | +18% | 23.64 | 10.52 | 7.27 | 12.78 | 187.08 | -7.10 | 77.06% | 54.05% | 30.75% | 44.63% | 21.55% | 11.78% | 2.08 | — | 0.91 | 0.84 | 1.70 | 1264.00% | 2145.00% | -3371.00% | 2.48% | 1.10 | 10.13% | 3.60% | 85.10% | 3.60% | 15.51 | 46.58 | 8.38 | 3.55 |
| SWK | Stanley Black & Decker, I… | $86.49 | 13.4B | — | -61% | — | -80% | 31.67 | 1.41 | 0.84 | 14.40 | — | -9.64 | 29.86% | 7.62% | 2.66% | — | — | — | 0.65 | 2.48 | 1.14 | 0.23 | 4.39 | — | — | — | 5.40% | 0.19 | — | 3.93% | 124.60% | 4.05% | 15.88 | 26.62 | 1.21 | 1.56 |
| WMS | Advanced Drainage Systems… | $171.34 | 13.35B | -40% | -70% | -82% | -69% | 19.64 | 5.49 | 3.06 | 11.41 | — | 19.76 | 37.68% | 22.64% | 15.50% | 31.43% | 21.16% | 13.01% | 0.89 | 7.16 | 3.33 | 2.00 | 1.14 | -1070.00% | 104.00% | -3100.00% | 4.15% | 1.46 | 15.56% | 0.56% | 11.00% | 1.35% | 15.01 | 26.78 | 3.40 | 4.84 |
About Clean Harbors, Inc.
Clean Harbors, Inc. provides environmental and industrial services in North America. The company operates through two segments, Environmental Services and Safety-Kleen Sustainability Solutions. The Environmental Services segment collects, transports, treats, and disposes hazardous and non-hazardous waste, such as resource recovery, physical treatment, fuel blending, incineration, landfill disposal, wastewater treatment, lab chemicals disposal, and explosives management services; and CleanPack services, including collection, identification, categorization, specialized packaging, transportation, and disposal of laboratory chemicals and household hazardous waste. This segment also provides industrial maintenance and specialty industrial services, and utilizes specialty equipment and resources that performs field services. The Safety-Kleen Sustainability Solutions segment offers specially designed parts washers; automotive and industrial cleaning products, such as antifreeze, windshield washer fluid, degreasers, glass and floor cleaners, hand cleaners, absorbents, mats, and spill kits; pickup and transportation services for hazardous and non-hazardous containerized waste for recycling or disposal; and vacuum services to remove solids, residual oily water and sludge, and other fluids from customers oil/water separators, sumps, and collection tanks, as well as remove and collect waste fluids found at metal fabricators, auto maintenance providers, and general manufacturers. This segment also manufactures, formulates, packages, distributes, and markets lubricants; and provides containerized waste, vacuum services, used motor oil collection, and contract blending and packaging services. Clean Harbors, Inc. was incorporated in 1980 and is headquartered in Norwell, Massachusetts.
- CEO
- Eric W. Gerstenberg
- Employees
- 22.8K
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($118.81 ÷ $311.43) − 1 = -61.85% (DCF, example).