investorscraft@gmail.com

Intrinsic ValueCasella Waste Systems, Inc. (CWST)

Previous Close$91.13
Intrinsic Value
Upside potential
Previous Close
$91.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Casella Waste Systems, Inc. operates as a vertically integrated solid waste services company, primarily serving the northeastern United States. The company provides collection, transfer, disposal, recycling, and resource management services to residential, commercial, municipal, and industrial customers. Its revenue model is anchored in long-term contracts and regulated pricing structures, ensuring stable cash flows. Casella differentiates itself through sustainable waste solutions, including landfill gas-to-energy projects and advanced recycling facilities, positioning it as a leader in environmental stewardship within the waste management sector. The company’s regional focus allows for deep market penetration and operational efficiencies, while its commitment to sustainability aligns with growing regulatory and consumer demand for eco-friendly waste solutions. This strategic positioning enables Casella to maintain competitive margins and foster customer loyalty in a fragmented industry.

Revenue Profitability And Efficiency

Casella Waste Systems reported revenue of $1.56 billion for FY 2024, reflecting steady growth in its core waste management services. Net income stood at $13.5 million, with diluted EPS of $0.23, indicating modest profitability amid industry cost pressures. Operating cash flow was robust at $281.4 million, underscoring the company’s ability to convert revenue into cash efficiently. Capital expenditures of $203.2 million highlight ongoing investments in infrastructure and sustainability initiatives.

Earnings Power And Capital Efficiency

The company’s operating cash flow of $281.4 million demonstrates strong earnings power, supported by its asset-light model and recurring revenue streams. Capital efficiency is evident in its disciplined capex allocation, focusing on high-return projects like recycling facilities and landfill expansions. Casella’s ability to generate free cash flow after capex ($78.1 million) reinforces its capacity to fund growth and reduce leverage over time.

Balance Sheet And Financial Health

Casella maintains a solid balance sheet with $383.3 million in cash and equivalents, providing liquidity for operational needs. Total debt of $1.21 billion reflects leverage used to fund acquisitions and growth, though the company’s strong cash flow generation mitigates refinancing risks. The absence of dividends allows for reinvestment in core operations and debt reduction, supporting long-term financial stability.

Growth Trends And Dividend Policy

Casella’s revenue growth is driven by organic volume increases, pricing adjustments, and strategic acquisitions. The company does not currently pay dividends, opting instead to reinvest cash flows into expansion and sustainability projects. This aligns with its focus on long-term value creation through market share gains and operational improvements in the waste management sector.

Valuation And Market Expectations

The market values Casella based on its stable cash flows, regional dominance, and growth potential in sustainable waste solutions. Investors likely price in expectations for continued margin expansion and disciplined capital allocation, given the company’s track record of operational execution and strategic acquisitions in a consolidating industry.

Strategic Advantages And Outlook

Casella’s strategic advantages include its regional scale, vertically integrated operations, and focus on sustainability, which differentiate it from competitors. The outlook remains positive, supported by regulatory tailwinds for recycling and waste-to-energy projects, as well as opportunities for further consolidation in the fragmented waste management market. Execution on cost efficiencies and organic growth initiatives will be key to sustaining momentum.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount