Waste Management, Inc. logo WM - Waste Management, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 20
HOLD 15
SELL 0
STRONG
SELL
0
| PRICE TARGET: $244.00 DETAILS
HIGH: $244.00
LOW: $244.00
MEDIAN: $244.00
CONSENSUS: $244.00
UPSIDE: 11.42%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 65% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 92.7% above fair value
Current Price $218.99
Bear Case $90.92 58.5% downside ($90.92 - $218.99) / $218.99 = -58.5% $6.70 × 14x P/E
Fair Value $113.65 48.1% downside ($113.65 - $218.99) / $218.99 = -48.1% $6.70 × 17x P/E
Bull Case $136.38 37.7% downside ($136.38 - $218.99) / $218.99 = -37.7% $6.70 × 20x P/E

Adjust Assumptions

17.0x
6.7$

Key Value Driver

Normalized P/E multiple (17x base case)

Implied Market Multiple 32.7x

Plain-Language Summary

Applying a 17x P/E to adjusted EPS of $6.70, the base-case value is $113.65 per share. DDM cross-check: $1345.43.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (35 analysts) $244.00
Analyst Range $244.00 – $244.00
Divergence from AlphaVal 53%

Warnings

Dividend-based valuation: $1345.43 (above our primary estimate by 1084%). Large gaps may signal the dividend doesn't reflect full earning power.
Wall Street's average price target is $244.00 (from 35 analysts). Our estimate is 53% below the consensus -- consider that gap carefully.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples