Last Price$184.2(1.1%)
Market Cap$47.7B
LTM ROIC - WACC
(3.0%)
5Y avg
0.5%
Waste Management industry
median
(5.6%)
Stock quality & Intrinsic value
6/10
(0.5%) overvalued
Waste Connections, Inc. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 3.3% | 2.8% | 3.5% | 2.7% | 1.9% | 1.9% | 2.3% | 0.4% | 0.6% | 1.6% | (5.3%) | (0.6%) | 1.1% | 0.6% | 1.0% | 2.6% | 2.1% | 0.6% | (0.4%) | (2.0%) |
Overvalued or undervalued?
Check the intrinsic value for WCN
and see if it's the right time to invest.
Waste Connections, Inc. (WCN) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Waste Connections, Inc.WCN
(3.0%)
11.2%
(19.3%)
6.9%
Median Peer Set
(3.8%)
10.2%
12.8%
(1.6%)
Waste Management, Inc.WM
14.7%
8.0%
19.7%
12.4%
Ambipar Emergency ResponseAMBI
5.8%
58.7%
N/A
(2.4%)
Republic Services, Inc.RSG
1.8%
7.1%
18.8%
12.7%
Clean Harbors, Inc.CLH
(1.0%)
8.9%
6.7%
6.8%
Enviri CorporationNVRI
(3.6%)
13.2%
48.1%
(5.5%)
Stericycle, Inc.SRCL
(4.1%)
(1.7%)
N/A
(0.8%)
GFL Environmental Inc.GFL
(5.6%)
2.9%
1,496.8%
(9.2%)
Casella Waste Systems, Inc.CWST
(6.2%)
23.1%
(50.0%)
0.9%
Montrose Environmental Group, Inc.MEG
(15.5%)
11.6%
41.4%
(8.9%)
LanzaTech Global, Inc.LNZA
(148.1%)
67.7%
(93.6%)
(214.1%)
WCN key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 721.9 14.7% | 824.4 14.2% | 958.5 16.3% | 1,049.6 9.5% | 1,191.4 13.5% | 1,319.8 10.8% | 1,505.4 14.1% | 1,661.6 10.4% | 1,928.8 16.1% | 2,079.2 7.8% | 2,117.3 1.8% | 3,375.9 59.4% | 4,630.5 37.2% | 4,922.9 6.3% | 5,388.7 9.5% | 5,446.0 1.1% | 6,151.4 13.0% | 7,211.9 17.2% | 8,022.0 11.2% | 8,919.6 11.2% |
| Cost of Goods Sold (COGS) | 416.9 | 492.8 | 566.1 | 628.1 | 692.4 | 749.5 | 857.6 | 956.4 | 1,064.8 | 1,138.4 | 1,177.4 | 1,957.7 | 2,704.8 | 2,865.7 | 3,198.8 | 3,276.8 | 3,654.1 | 4,336.0 | 4,744.5 | 5,191.7 |
% margin | 305.0 42.3% | 331.6 40.2% | 392.5 40.9% | 421.5 40.2% | 499.0 41.9% | 570.3 43.2% | 647.8 43.0% | 705.3 42.4% | 864.0 44.8% | 940.8 45.2% | 939.9 44.4% | 1,418.2 42.0% | 1,925.7 41.6% | 2,057.2 41.8% | 2,189.9 40.6% | 2,169.2 39.8% | 2,497.3 40.6% | 2,875.8 39.9% | 3,277.4 40.9% | 3,727.9 41.8% |
| Operating Expenses | 137.0 | 160.2 | 185.4 | 209.2 | 268.3 | 297.9 | 329.1 | 391.0 | 466.4 | 487.4 | 506.9 | 938.2 | 1,142.1 | 1,204.9 | 1,290.2 | 1,290.0 | 1,425.3 | 1,615.4 | 2,041.1 | 2,660.2 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 72.4 | 84.5 | 99.6 | 111.1 | 138.0 | 149.9 | 162.0 | 197.5 | 212.6 | 229.5 | 237.5 | 474.3 | 509.6 | 524.4 | 546.3 | 537.6 | 612.3 | 696.5 | 799.1 | 883.4 |
% margin | 168.0 23.3% | 171.4 20.8% | 207.0 21.6% | 212.4 20.2% | 230.7 19.4% | 272.4 20.6% | 318.7 21.2% | 316.1 19.0% | 394.7 20.5% | 449.3 21.6% | (61.5) (2.9%) | 452.3 13.4% | 627.1 13.5% | 832.2 16.9% | 837.8 15.5% | 883.0 16.2% | 1,039.6 16.9% | 1,242.2 17.2% | 1,236.3 15.4% | 1,067.7 12.0% |
| Interest Income | 0.0 | 0.0 | 0.0 | 3.3 | 1.4 | 0.6 | 0.5 | 0.8 | 0.0 | 0.0 | 0.5 | 0.6 | 5.2 | 7.2 | 9.8 | 5.3 | 2.9 | 6.0 | 9.4 | 11.6 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 43.1 | 49.2 | 40.1 | 44.5 | 53.0 | 73.6 | 64.7 | 64.2 | 92.7 | 125.3 | 132.1 | 147.4 | 162.4 | 162.8 | 202.3 | 274.6 | 326.8 |
| Pre-tax Income | 132.6 | 125.8 | 159.0 | 164.0 | 175.4 | 225.5 | 273.1 | 265.1 | 320.9 | 385.7 | (126.3) | 361.4 | 508.5 | 707.1 | 705.9 | 253.9 | 770.7 | 1,049.0 | 983.5 | 762.9 |
% effective tax rate | 48.1 36.3% | 48.3 38.4% | 59.9 37.7% | 58.4 35.6% | 64.6 36.8% | 89.3 39.6% | 107.0 39.2% | 105.4 39.8% | 124.9 38.9% | 152.3 39.5% | (31.6) 25.0% | 114.0 31.6% | (68.9) (13.6%) | 160.0 22.6% | 139.2 19.7% | 49.9 19.7% | 152.3 19.8% | 213.0 20.3% | 220.7 22.4% | 146.4 19.2% |
% margin | 83.9 11.6% | 77.4 9.4% | 99.1 10.3% | 105.6 10.1% | 109.8 9.2% | 135.1 10.2% | 165.2 11.0% | 159.1 9.6% | 195.7 10.1% | 232.5 11.2% | (95.8) (4.5%) | 246.5 7.3% | 576.8 12.5% | 546.9 11.1% | 566.8 10.5% | 204.7 3.8% | 618.0 10.0% | 835.7 11.6% | 762.8 9.5% | 617.6 6.9% |
| EPS | 0.53 | 0.51 | 0.64 | 0.65 | 0.61 | 0.78 | 0.98 | 0.87 | 1.05 | 1.25 | (0.52) | 1.07 | 2.19 | 2.07 | 2.20 | 0.82 | 2.35 | 3.12 | 2.96 | 2.39 |
| Diluted EPS | 0.52 | 0.49 | 0.63 | 0.64 | 0.61 | 0.77 | 0.97 | 0.87 | 1.05 | 1.24 | (0.52) | 1.07 | 2.18 | 2.07 | 2.19 | 0.82 | 2.34 | 3.11 | 2.95 | 2.39 |
% margin | 235.1 32.6% | 252.5 30.6% | 294.8 30.8% | 312.4 29.8% | 355.3 29.8% | 420.4 31.9% | 484.7 32.2% | 511.7 30.8% | 654.0 33.9% | 717.8 34.5% | 191.0 9.0% | 900.4 26.7% | 1,380.6 29.8% | 1,442.2 29.3% | 1,650.8 30.6% | 1,597.6 29.3% | 1,891.0 30.7% | 2,090.6 29.0% | 2,261.4 28.2% | 2,389.8 26.8% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Waste Connections, Inc.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is (3.0%), based on the financial report for Dec 31, 2024 (Q4’2024). The average annual ROIC - WACC for Waste Connections, Inc. have been 0.7% over the past three years, and 0.5% over the past five years.
2) Is Waste Connections, Inc.'s ROIC - WACC Good?
As of today, Waste Connections, Inc.'s ROIC - WACC is (3.0%), which is higher than industry median of (5.6%). It indicates that Waste Connections, Inc.'s ROIC - WACC is Good.