Waste Management, Inc. (WM)

Basic

  • Market Cap

    $69.48B

  • EV

    $84.77B

  • Shares Out

    402.78M

  • Revenue

    $20.14B

  • Employees

    49,500

Margins

  • Gross

    37.68%

  • EBITDA

    28.25%

  • Operating

    17.88%

  • Pre-Tax

    14.99%

  • Net

    11.47%

  • FCF

    8.3%

Returns (5Yr Avg)

  • ROA

    6.68%

  • ROE

    26.76%

  • ROCE

    12.31%

  • ROIC

    9.26%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $179.76

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $49.54

  • Earnings (Dil)

    $5.65

  • FCF

    $4.09

  • Book Value

    $17.25

Growth (CAGR)

  • Rev 3Yr

    10.34%

  • Rev 5Yr

    6.47%

  • Rev 10Yr

    3.77%

  • Dil EPS 3Yr

    16.83%

  • Dil EPS 5Yr

    1.31%

  • Dil EPS 10Yr

    11.05%

  • Rev Fwd 2Yr

    4.78%

  • EBITDA Fwd 2Yr

    7.05%

  • EPS Fwd 2Yr

    9.72%

  • EPS LT Growth Est

    12.02%

Dividends

  • Yield

    —

  • Payout

    48.41%

  • DPS

    $2.75

  • DPS Growth 3Yr

    8.59%

  • DPS Growth 5Yr

    8.61%

  • DPS Growth 10Yr

    6.61%

  • DPS Growth Fwd 2Yr

    6.13%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Impairment of Oil, Gas & Mineral Properties

—

—

—

—

—

—

Total Revenues

14,914.0

15,455.0

15,218.0

17,931.0

19,698.0

20,144.0

Total Revenues % Chg.

3.0%

3.6%

-1.5%

17.8%

9.9%

3.6%

Cost of Goods Sold, Total

9,249.0

9,480.0

9,341.0

11,111.0

12,294.0

12,553.0

Gross Profit

5,665.0

5,975.0

5,877.0

6,820.0

7,404.0

7,591.0

Selling General & Admin Expenses, Total

1,453.0

1,631.0

1,728.0

1,864.0

1,938.0

1,900.0

Depreciation & Amortization

1,477.0

1,574.0

1,671.0

1,999.0

2,038.0

2,090.0

Impairment of Oil, Gas & Mineral Properties

—

—

—

—

—

—

Other Operating Expenses, Total

2,930.0

3,205.0

3,399.0

3,863.0

3,976.0

3,990.0

Operating Income

2,735.0

2,770.0

2,478.0

2,957.0

3,428.0

3,601.0

Interest Expense, Total

-374.0

-411.0

-425.0

-365.0

-378.0

-481.0

Interest And Investment Income

—

—

—

—

—

—

Net Interest Expenses

-374.0

-411.0

-425.0

-365.0

-378.0

-481.0

Income (Loss) On Equity Invest.

-41.0

-55.0

-68.0

-36.0

-67.0

-59.0

Currency Exchange Gains (Loss)

—

—

—

—

—

—

Other Non Operating Income (Expenses)

2.0

2.0

5.0

5.0

-2.0

5.0

EBT, Excl. Unusual Items

2,322.0

2,306.0

1,990.0

2,561.0

2,981.0

3,066.0

Restructuring Charges

-4.0

-6.0

-9.0

-8.0

-1.0

-4.0

Impairment of Goodwill

—

-27.0

—

—

—

—

Gain (Loss) On Sale Of Investments

—

-52.0

—

—

—

—

Gain (Loss) On Sale Of Assets

96.0

—

33.0

44.0

5.0

5.0

Asset Writedown

-38.0

-31.0

-68.0

-8.0

-50.0

-50.0

Other Unusual Items

—

-85.0

-53.0

-240.0

-17.0

3.0

EBT, Incl. Unusual Items

2,376.0

2,105.0

1,893.0

2,349.0

2,918.0

3,020.0

Income Tax Expense

453.0

434.0

397.0

532.0

678.0

713.0

Earnings From Continuing Operations

1,923.0

1,671.0

1,496.0

1,817.0

2,240.0

2,307.0

Minority Interest

2.0

-1.0

—

-1.0

-2.0

3.0

Net Income

1,925.0

1,670.0

1,496.0

1,816.0

2,238.0

2,310.0

Net Income to Common Incl Extra Items

1,925.0

1,670.0

1,496.0

1,816.0

2,238.0

2,310.0

Net Income to Common Excl. Extra Items

1,925.0

1,670.0

1,496.0

1,816.0

2,238.0

2,310.0

Total Shares Outstanding

424.0

424.3

422.8

416.1

407.9

402.8

Weighted Avg. Shares Outstanding

429.1

424.6

423.0

420.4

412.8

406.7

Weighted Avg. Shares Outstanding Dil

432.2

427.5

425.1

422.9

415.0

408.6

EPS

4.5

3.9

3.5

4.3

5.4

5.7

EPS Diluted

4.5

3.9

3.5

4.3

5.4

5.6

EBITDA

4,212.0

4,344.0

4,149.0

4,956.0

5,466.0

5,691.0