investorscraft@gmail.com

Intrinsic ValueWaste Connections, Inc. (WCN.TO)

Previous Close$227.80
Intrinsic Value
Upside potential
Previous Close
$227.80

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. is a leading North American provider of non-hazardous waste management services, operating primarily in the U.S. and Canada. The company’s diversified revenue model includes waste collection, transfer, landfill disposal, and resource recovery, serving residential, commercial, municipal, industrial, and energy sector clients. Its specialized services for exploration and production (E&P) waste, such as drilling fluids and contaminated soils, provide a competitive edge in niche markets. With a robust infrastructure of 334 collection operations, 142 transfer stations, and 61 MSW landfills, Waste Connections maintains a strong regional presence, particularly in secondary and exclusive markets where competition is limited. The company’s focus on recycling and sustainability, including processing materials like cardboard, plastics, and metals, aligns with growing environmental regulations and corporate ESG initiatives. Its intermodal services further enhance logistical efficiency for waste transport. Waste Connections’ disciplined acquisition strategy and operational expertise position it as a consolidator in the fragmented waste management industry, driving steady growth and market share gains.

Revenue Profitability And Efficiency

Waste Connections reported revenue of CAD 8.92 billion for the fiscal year, with net income of CAD 617.6 million, reflecting a net margin of approximately 6.9%. The company generated CAD 2.23 billion in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures of CAD 1.06 billion indicate ongoing investments in infrastructure and service expansion, supporting long-term operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 2.39 underscores its earnings stability, supported by recurring revenue streams from essential waste services. Waste Connections’ capital efficiency is evident in its ability to balance growth investments with cash flow generation, maintaining a disciplined approach to acquisitions and organic expansion.

Balance Sheet And Financial Health

Waste Connections holds CAD 62.4 million in cash and equivalents, with total debt of CAD 8.39 billion. The debt level reflects strategic financing for growth, while the company’s strong cash flow profile supports manageable leverage. Its solid asset base, including landfills and transfer stations, provides collateral and operational flexibility.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through acquisitions and organic expansion, particularly in underserved markets. A dividend of CAD 1.718 per share highlights its commitment to shareholder returns, balanced with reinvestment for future growth. Waste Connections’ focus on E&P waste and recycling positions it well for sector-specific tailwinds.

Valuation And Market Expectations

With a market capitalization of CAD 69.7 billion and a beta of 0.65, Waste Connections is viewed as a stable, low-volatility investment in the industrials sector. The valuation reflects its defensive business model, recurring revenue, and growth potential in waste management consolidation.

Strategic Advantages And Outlook

Waste Connections benefits from its regional market dominance, scalable infrastructure, and specialized E&P waste services. The company’s outlook remains positive, driven by regulatory tailwinds, ESG-driven demand for recycling, and disciplined capital allocation. Its ability to navigate economic cycles and integrate acquisitions positions it for sustained long-term performance.

Sources

Company filings, TSX disclosures, 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