investorscraft@gmail.com

Intrinsic ValueWaste Connections, Inc. (WCN)

Previous Close$167.60
Intrinsic Value
Upside potential
Previous Close
$167.60

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 Connections, Inc. operates as a leading integrated solid waste services company in North America, providing non-hazardous waste collection, transfer, disposal, and recycling services. The company serves a diverse customer base, including residential, commercial, industrial, and energy sectors, with a focus on secondary and exclusive markets to minimize competition. Its vertically integrated model allows for cost efficiencies and stable revenue streams through long-term contracts and landfill ownership. Waste Connections differentiates itself through a decentralized operating structure, enabling localized decision-making while maintaining scale advantages. The company has strategically expanded through acquisitions, reinforcing its market position in less saturated regions. Its emphasis on environmental sustainability, including landfill gas-to-energy projects, aligns with regulatory trends and enhances its competitive moat. With a disciplined approach to capital allocation, Waste Connections has established itself as a high-quality operator in the waste management industry.

Revenue Profitability And Efficiency

For FY 2024, Waste Connections reported revenue of $8.92 billion, with net income of $617.6 million, reflecting a net margin of approximately 6.9%. The company generated $2.23 billion in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures totaled $1.06 billion, indicating significant reinvestment in operations. The diluted EPS of $2.39 underscores earnings resilience despite industry cost pressures.

Earnings Power And Capital Efficiency

Waste Connections exhibits robust earnings power, supported by stable landfill volumes and pricing discipline. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income. Its asset-light transfer station model and focus on high-margin disposal operations contribute to superior returns on invested capital compared to industry peers.

Balance Sheet And Financial Health

As of FY 2024, Waste Connections held $62.4 million in cash and equivalents, with total debt of $8.39 billion. The debt load reflects its acquisitive growth strategy but remains manageable given the company’s consistent cash flow generation. The balance sheet is structured to support continued investments and opportunistic M&A while maintaining financial flexibility.

Growth Trends And Dividend Policy

Waste Connections has delivered steady growth through organic initiatives and accretive acquisitions. The company paid a dividend of $1.26 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Its growth strategy prioritizes tuck-in acquisitions and operational efficiencies, balancing reinvestment with shareholder returns.

Valuation And Market Expectations

The market values Waste Connections as a premium operator in the waste sector, reflecting its consistent execution and growth prospects. Its valuation multiples are supported by predictable cash flows, defensive industry characteristics, and a track record of disciplined capital allocation. Investors anticipate sustained margin expansion and acquisitive growth driving long-term value creation.

Strategic Advantages And Outlook

Waste Connections benefits from its niche market focus, decentralized operations, and landfill-based revenue stability. The company is well-positioned to capitalize on industry consolidation and regulatory tailwinds. Its outlook remains positive, with growth expected from pricing power, operational leverage, and strategic acquisitions. Management’s disciplined approach to capital deployment should continue to enhance shareholder returns.

Sources

10-K filing, company 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