Valuation Waste Connections, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:01 2025-01-15 pm EST			5-day change	1st Jan Change
176.70 ^USD	+0.83%		+0.41%	+2.98%

Jan. 03	RBC on Waste Connections Closing Chiquita Canyon Landfill in California	MT
Dec. 19	GFL Environmental and Waste Connections Price Targets Raised at CIBC	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	23,941	26,958	35,502	34,086	38,458	45,226	45,226	-
Change	-	12.6%	31.69%	-3.99%	12.83%	17.6%	0%	-
Enterprise Value (EV) ¹	27,969	31,075	40,418	40,920	45,146	53,194	52,512	51,675
Change	-	11.11%	30.07%	1.24%	10.33%	17.83%	-1.28%	-1.59%
P/E ratio	42.4x	132x	57.7x	40.9x	50.6x	42.1x	37.2x	32.6x
PBR	3.45x	3.94x	5.07x	4.8x	5.01x	5.41x	5.09x	4.75x
PEG	-	-2.1x	0x	1.1x	-5.65x	1x	2.8x	2.3x
Capitalization / Revenue	4.44x	4.95x	5.77x	4.73x	4.79x	5.08x	4.73x	4.43x
EV / Revenue	5.19x	5.71x	6.57x	5.67x	5.63x	5.98x	5.49x	5.06x
EV / EBITDA	16.7x	18.7x	21.1x	18.4x	17.9x	18.3x	16.6x	15.1x
EV / EBIT	33.4x	75.3x	38.9x	32.9x	36.5x	30.6x	27.2x	24.4x
EV / FCF	30.5x	36.9x	42.4x	36.9x	36.9x	44.1x	36.1x	29.9x
FCF Yield	3.28%	2.71%	2.36%	2.71%	2.71%	2.27%	2.77%	3.34%
Dividend per Share ²	0.665	0.76	0.845	0.945	1.05	1.161	1.264	1.366
Rate of return	0.73%	0.74%	0.62%	0.71%	0.7%	0.66%	0.72%	0.78%
EPS ²	2.14	0.78	2.36	3.24	2.95	4.158	4.713	5.37
Distribution rate	31.1%	97.4%	35.8%	29.2%	35.6%	27.9%	26.8%	25.4%
Net sales ¹	5,389	5,446	6,151	7,212	8,022	8,902	9,564	10,204
EBITDA ¹	1,674	1,662	1,919	2,221	2,523	2,908	3,170	3,429
EBIT ¹	837.8	412.4	1,040	1,242	1,236	1,736	1,929	2,121
Net income ¹	566.8	204.7	618	835.7	762.8	1,076	1,213	1,363
Net Debt ¹	4,028	4,117	4,916	6,834	6,688	7,969	7,286	6,450
Reference price ²	90.79	102.57	136.27	132.56	149.27	175.25	175.25	175.25
Nbr of stocks (in thousands)	263,698	262,825	260,527	257,136	257,641	258,063	258,063	-
Announcement Date	2/12/20	2/17/21	2/16/22	2/15/23	2/13/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
WASTE CONNECTIONS, INC.	42.15x	5.98x	18.29x	+0.66%	45.23B
GFL ENVIRONMENTAL INC.	-43.08x	4.35x	15.26x	+0.11%	17.18B
CASELLA WASTE SYSTEMS, INC.	444.86x	4.98x	21.14x	-.--%	7.01B
CLEANAWAY WASTE MANAGEMENT LIMITED	30.95x	2x	9.81x	+2.13%	3.83B
SECURE WASTE INFRASTRUCTURE CORP.	6.9x	2.92x	8.51x	+2.54%	2.55B
GRANDBLUE ENVIRONMENT CO., LTD.	10.78x	-	-	+2.33%	2.51B
ZHEFU HOLDING GROUP CO., LTD.	15x	-	-	-	2.11B
PURECYCLE TECHNOLOGIES, INC.	-6.02x	-	-	-	1.64B
SHANGHAI ENVIRONMENT GROUP CO., LTD	18.14x	-	-	-	1.43B
Average	57.74x	4.05x	14.60x	+1.29%	9.28B
Weighted average by Cap.	53.84x	5.21x	17.11x	+0.67%