Valuation SECURE Waste Infrastructure Corp.

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2026-04-17 pm EDT			5-day change	1st Jan Change
22.60 ^CAD	-0.22%		+5.81%	+30.86%

Apr. 14	CIBC on GFL Environmental's Announcement of Acquisition of SECURE Waste Infrastructure	MT
Apr. 14	CIBC Says GFL Offer to Acquire Secure Waste Infrastructure Provides "Attractive" Premium to Shareholders	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,621	2,179	2,726	3,809	3,757	4,927	-	-
Change	-	34.45%	25.1%	39.7%	-1.36%	31.16%	-	-
Enterprise Value (EV) ¹	2,927	3,198	3,816	4,237	4,755	5,880	5,771	5,381
Change	-	9.27%	19.32%	11.02%	12.23%	23.67%	-1.86%	-6.76%
P/E ratio	-6.05x	11.9x	14.5x	7.23x	32x	23.7x	21.6x	16.6x
PBR	1.47x	1.72x	2.29x	3.65x	4.74x	4.91x	3.98x	3.05x
PEG	-	-0x	1.4x	0x	-0.4x	0.3x	2.25x	0.5x
Capitalization / Revenue	1.82x	1.42x	1.66x	2.71x	2.55x	3.18x	3.01x	2.98x
EV / Revenue	3.28x	2.08x	2.32x	3.02x	3.23x	3.79x	3.53x	3.25x
EV / EBITDA	10.2x	5.74x	6.47x	8.65x	9.49x	10.9x	10.2x	9.27x
EV / EBIT	-13.9x	8.44x	9.86x	13.4x	15.2x	18.2x	16.7x	14.8x
EV / FCF	23.2x	10.2x	14.1x	11.7x	99.1x	23.2x	20x	14.9x
FCF Yield	4.3%	9.85%	7.1%	8.57%	1.01%	4.31%	5%	6.71%
Dividend per Share ²	0.03	0.1225	0.4	0.4	0.4	0.42	0.43	0.4333
Rate of return	0.57%	1.74%	4.24%	2.46%	2.32%	1.86%	1.9%	1.92%
EPS ²	-0.87	0.59	0.65	2.25	0.54	0.955	1.047	1.365
Distribution rate	-3.45%	20.8%	61.5%	17.8%	74.1%	44%	41.1%	31.7%
Net sales ¹	893	1,534	1,647	1,403	1,472	1,551	1,636	1,654
EBITDA ¹	286	557	590	490	501	538.4	567.8	580.5
EBIT ¹	-210	379	387	317	313	323.5	345	363.5
Net income ¹	-203	184	195	582	123	214.7	231	299
Net Debt ¹	1,306	1,019	1,090	428	998	953.2	843.5	453.7
Reference price ²	5.26	7.03	9.43	16.26	17.27	22.60	22.60	22.60
Nbr of stocks (in thousands)	308,152	309,992	289,100	234,231	217,533	218,020	-	-
Announcement Date	3/2/22	3/2/23	2/26/24	2/21/25	2/20/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SECURE WASTE INFRASTRUCTURE CORP.	23.66x	3.79x	10.92x	1.86%	3.6B
WASTE CONNECTIONS, INC.	33x	4.92x	14.75x	0.88%	40.68B
GFL ENVIRONMENTAL INC.	175.85x	3.71x	12.17x	0.12%	14.07B
CASELLA WASTE SYSTEMS, INC.	286.85x	3.04x	13.22x	-.--%	5.16B
CLEANAWAY WASTE MANAGEMENT LIMITED	39.36x	1.65x	8.17x	2.91%	3.72B
BEIJING GEOENVIRON ENGINEERING & TECHNOLOGY, INC.	15.85x	-	-	-	3.46B
GRANDBLUE ENVIRONMENT CO., LTD.	11.83x	-	-	2.81%	3.41B
ZHEFU HOLDING GROUP CO., LTD.	23.47x	-	-	-	3.38B
CHINA CONCH VENTURE HOLDINGS LIMITED	7.46x	-	-	5.27%	2.67B
Average	68.59x	3.42x	11.85x	1.98%	8.91B
Weighted average by Cap.	71.39x	4.28x	13.52x	1.08%