investorscraft@gmail.com

Intrinsic ValueWaste Management, Inc. (UWS.DE)

Previous Close184.84
Intrinsic Value
Upside potential
Previous Close
184.84

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

Waste Management, Inc. is a leading provider of comprehensive waste management and environmental services, operating primarily in North America. The company’s core revenue model is built on waste collection, recycling, disposal, and renewable energy generation, serving residential, commercial, industrial, and municipal customers. Its diversified operations include landfill management, recycling brokerage, and landfill gas-to-energy projects, positioning it as a vertically integrated player in the waste management sector. Waste Management holds a dominant market position due to its extensive infrastructure, including 243 solid waste landfills and five hazardous waste landfills, which create high barriers to entry for competitors. The company’s focus on sustainability and circular economy initiatives, such as recycling and renewable energy, aligns with growing regulatory and consumer demand for environmentally responsible waste solutions. This strategic emphasis enhances its competitive moat and long-term growth prospects in an industry characterized by steady demand and incremental technological advancements.

Revenue Profitability And Efficiency

In its latest fiscal year, Waste Management reported revenue of €22.06 billion, with net income of €2.75 billion, reflecting robust profitability. The company’s diluted EPS stood at €6.81, supported by efficient operations and scale advantages. Operating cash flow was strong at €5.39 billion, though capital expenditures of €3.23 billion indicate significant reinvestment in infrastructure and sustainability initiatives. These metrics underscore the company’s ability to generate consistent cash flows while maintaining operational efficiency.

Earnings Power And Capital Efficiency

Waste Management demonstrates solid earnings power, with its net income margin approximating 12.4%. The company’s capital efficiency is evident in its ability to deploy resources toward high-return projects, such as landfill expansions and recycling facilities. Its landfill gas-to-energy operations further contribute to recurring revenue streams, enhancing long-term earnings stability. The balance between reinvestment and profitability highlights disciplined capital allocation.

Balance Sheet And Financial Health

The company’s balance sheet shows €414 million in cash and equivalents against total debt of €23.9 billion, reflecting a leveraged but manageable position. Waste Management’s strong operating cash flow provides ample coverage for debt servicing and dividend payments. Its asset-heavy model, including landfills and collection infrastructure, underpins financial resilience, though the high debt load warrants monitoring in rising interest rate environments.

Growth Trends And Dividend Policy

Waste Management has exhibited steady growth, driven by volume increases, pricing power, and sustainability-focused investments. The company pays a reliable dividend, with a per-share distribution of €2.99, appealing to income-focused investors. Future growth is likely tied to expansion in recycling and renewable energy, as well as strategic acquisitions in fragmented regional markets.

Valuation And Market Expectations

With a market capitalization of €83.82 billion and a beta of 0.68, Waste Management is valued as a stable, low-volatility investment. The market appears to price in consistent cash flows and moderate growth, reflecting its defensive industry positioning. Valuation multiples align with its predictable earnings and dominant market share.

Strategic Advantages And Outlook

Waste Management’s strategic advantages include its extensive landfill network, scale efficiencies, and leadership in sustainability initiatives. The outlook remains positive, supported by regulatory tailwinds and increasing demand for waste-to-energy solutions. However, competition in recycling and potential regulatory changes pose risks. The company’s focus on innovation and operational excellence positions it well for long-term value creation.

Sources

Company filings, Bloomberg

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