Fair value (multi-method)
Four independent methods triangulate what WM is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$404.68
Method range
$31.67 – $404.68
median $249.78
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $404.68 | +83.61% |
| Exit multiple | $241.07 | +9.38% |
| Analyst target | $258.50 | +17.29% |
| Graham number | $31.67 | -85.63% |
- Forward DCF$404.68
- Exit multiple$241.07
- Analyst target$258.50
- Graham number$31.67
Stock price
$220.40
FCF / share (TTM)
$2.11
3Y FCF CAGR
4.9%
Fair value @ hist. growth
$60.64
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
21.1%
per year over your projection horizon
Margin of safety -263.5% vs hist-growth DCF
Historical 3Y CAGR
4.9%
Your model implies
21.1%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 5% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 17.0% | 15.3% | 13.4% | 11.1% | 8.1% |
| 5.8% | 20.1% | 18.8% | 17.3% | 15.6% | 13.5% |
| 6.8% | 23.4% | 22.3% | 21.1% | 19.8% | 18.3% |
| 7.8% | 26.3% | 25.4% | 24.4% | 23.4% | 22.2% |
| 8.8% | 29.0% | 28.2% | 27.4% | 26.5% | 25.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$22.7B
Total debt − cash
Beta
0.46
Vs market benchmark
Frequently asked questions
Waste Management (WM) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation