EN DE

Waste Connections Inc (WCN) Fair Value & Analysis

Industrials · US · Market cap $43.1B · ISIN CA94106B1013

What is Waste Connections Inc really worth?

WC Waste Connections Inc logo Waste Connections Inc WCN · US
Price$166.81
Fair Value$78.46
Upside−53.0%
Quality59/100

A solid business, but trading 113% above our fair value of $78.46.

Watch Waste Connections Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 11.0% net margin
Moderate debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +11.8 %/yr)
!Mixed vs. peers (6/15)
!Moderate moat 60/100
!Weak on dividend: 16 out of 100

For context

·0.80% dividend yield
Evidence: High Range $41.12 – $113.38

Fair value as of: Sep 1, 2026

From 24 valuation models · updated 4 days ago

Share price +0.7% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($113.38). The favourable scenario is already priced in.
  • The model range is unusually wide ($41.12 to $113.38). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

$198.02 $111.49 Fair Value $78.46 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 1, 2026.

How to read this chart

60‑month range $111.49 – $198.02 · fair‑value band $41.12 – $113.38 · the $166.81 price screens above the $78.46 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 1, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Waste Connections Inc (WCN) currently trades at $166.81, while our model-based Fair Value estimate is $78.46, implying the stock looks roughly 112.6% overvalued today. The Quality Score stands at 59/100 (solid quality), in the Industrials sector. Bull case: the Growth Earnings group reads highest at a median of $103.25 per share, and 1 of the 24 models we run sit above the $166.81 price. Bear case: the Asset-Based group reads lowest at $21.70, and 23 of the 24 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Waste Connections Inc generated revenue of $9.6B at a net margin of 11.0%. Revenue grew 6.4% year over year. It earns a return on equity of 13.1%. Net debt stands at $9.3B. Fundamentals as of Sep 1, 2026

Our scenario range runs from $41.12 (bear case) to $113.38 (bull case); at $166.81, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 13% below its 52-week high and 14% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at −34% fair-value upside, at −53%, WCN screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $1.87 per share, which is 2.4 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
EPV $17.23 $25.85 $33.39 73
Growth DCF $33.03 $104.58 $219.29 72
FCF DCF $35.13 $92.64 $240.19 71
All 24 models by family
DCF Models
FCF DCF $35.13 $92.64 $240.19 71
Owner Earnings $29.34 $98.14 $232.35 68
5Y Revenue Exit $20.11 $67.54 $135.15 67
5Y EBITDA Exit $62.38 $162.41 $297.30 71
5Y P/E Exit $31.19 $92.41 $167.40 66
10Y Revenue Exit $22.64 $71.42 $153.07 61
10Y EBITDA Exit $53.49 $144.48 $301.54 63
10Y P/E Exit $32.05 $90.57 $183.26 59
Earnings-Based
Graham-Dodd $28.92 $174.64 $243.49 63
Lynch FV $49.86 $71.23 $92.60 61
PEG = 1.0 $49.86 $71.23 $92.60 57
EPV $17.23 $25.85 $33.39 73
Multiples
P/E Multiple $66.98 $89.31 $111.63 63
P/S Multiple $54.22 $72.30 $90.37 58
P/B Multiple $54.22 $72.30 $90.37 55
EV/EBIT $51.95 $80.76 $109.57 65
EV/EBITDA $78.89 $116.68 $154.48 66
EV/Revenue $12.63 $32.83 $53.03 50
Asset-Based
NCAV (Graham) $16.20 $21.70 $32.39 54
Growth DCF
Growth DCF $33.03 $104.58 $219.29 72
Rev-Margin DCF $20.11 $65.67 $130.03 67
Economic Profit
Residual Income $30.89 $38.28 $90.88 69
ROIC Compounder $17.23 $25.85 $35.00 71
Growth Earnings
Growth-Adj P/E $72.28 $103.25 $134.23 67

Widest divergence: Growth Earnings ($103.25) versus Asset-Based ($21.70). Highest evidence: EPV (73).

Notify me when WCN reaches fair value

Put WCN on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 41.0
P/S ratio 4.66 P/E × margin
EPS (TTM) $4.07 price ÷ EPS = P/E 41.0
Dividend yield 0.8% payout 32.7%
Net margin 11.4% FY2025
Return on equity 13.1% TTM
More key figures
Profitability
Return on assets (EBIT) 6.9% avg 5y
Operating margin 18.8% TTM
Growth
Revenue (TTM) $9.6B TTM
Revenue growth (YoY) +6.4% 3y avg +9.6%
EPS growth (YoY) −7.6%
Balance sheet & cash flow
Free cash flow $1.2B FY2025
Net debt $9.3B FY2025 · ≈ 7.7 yrs of FCF

Figures from reported company fundamentals · as of Sep 1, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 58 · Market factors (momentum, volatility) 54

Profitability 41
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 36
Distance to the 52-week high (market factor)
Net Issuance 87
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Waste Connections, Inc. provides non-hazardous waste collection, transfer, and disposal services in the United States and Canada.

Full company description

Waste Connections, Inc. provides non-hazardous waste collection, transfer, and disposal services in the United States and Canada. It offers collection services to residential, commercial, municipal, industrial, and exploration and production (E&P) customers; landfill disposal services; and recycling services for various recyclable materials, including compost, cardboard, mixed paper, plastic containers, glass bottles, and ferrous and aluminum metals. The company owns and operates transfer stations that receive, compact, and/or load waste to be transported to landfills or treatment facilities through truck, rail, or barge; develops, owns, and operates projects or the beneficial reuse of landfill gas through landfill network; and intermodal services for the movement of cargo and solid waste containers. In addition, it provides E&P waste treatment, recovery, and disposal services for waste created through the initial drilling and completion of an oil or natural gas well, such as drilling fluids, drill cuttings, completion fluids, and flowback water; production wastes and produced water during a well's operating life; contaminated soils that require treatment during site reclamation; and substances, which require clean-up after a spill, reserve pit clean-up, or pipeline rupture. Waste Connections, Inc. was founded in 1997 and is based in Woodbridge, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Waste Connections Inc reported revenue of $9.5B in FY2025 versus $6.2B in FY2021, a compound +11.5%/yr. Reported net income was $1.1B in FY2025, compounding +15.0%/yr from FY2021.

Growth Quality 87/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$9.5B
Latest YoY
+6.5%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.6%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.8%
Avg. revenue growth/yr (28Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+29.9%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+15.3% (14.5 + 0.8)
Revenue +11.5%/yr
FY21 $6.2B
FY22 $7.2B
FY23 $8.0B
FY24 $8.9B
FY25 $9.5B
Net income +15.0%/yr
FY21 $618M
FY22 $836M
FY23 $763M
FY24 $618M
FY25 $1.1B
Character of growth · EPS growth decomposed (2014-2025) +12.0 % p.a.
Revenue per share +11.3 %

of which total revenue +13.9 % · buybacks/dilution −2.3 %

EBIT margin −0.9 %
Tax rate +2.1 %
Residual (interest, one-offs) −0.5 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

WCN screens 113% overvalued. Compare with Waste Management, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Waste Connections Inc Fair Value". https://www.fairvalue-calculator.com/stock/WCN

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Waste Management · 165 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 59 · Top 25%
Fair Value upside −53% · Below median
Return on equity (TTM) 13% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 11% · Above median
Operating margin (TTM) 19% · Above median
Revenue growth 6% · Above median
Dividend yield (TTM) 0.8% · Bottom 25%
Debt / equity 1.07× · Higher than 75% of peers

Valuation Multiples vs Waste Management median · lower = cheaper

P/E (TTM) 41.0× · Pricier than 75% of peers
P/B 5.23× · Pricier than 75% of peers
P/S (TTM) 4.48× · Pricier than 75% of peers
P/FCF 35.3× · Pricier than 75% of peers
EV/EBITDA 16.9× · Pricier than 75% of peers
PEG 2.71× · Pricier than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 2
FUTURE32 · sector 19
PAST52 · sector 26
HEALTH46 · sector 82
DIVIDEND16 · sector 45

VALUE 0: the price sits above our fair-value range.

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Waste Management stocks, each showing price versus our Fair Value estimate (as of Sep 1, 2026).

Stock Price Fair Value vs Fair Value
Waste Management, Inc WM $217.76 $128.02 −41%
Republic Services, Inc RSG $220.92 $120.63 −45%
Veolia Environnement SA VIE €32.60 €23.26 −29%
Clean Harbors, Inc CLH $311.81 $154.01 −51%
GFL Environmental Inc GFL C$57.62 C$44.27 −23%
Fomento de Construcciones y Contratas, S.A FCC €11.30 €7.30 −35%
GEM Co 002340 ¥6.67 ¥5.27 −21%
Zhejiang Weiming Environment Protection Co 603568 ¥14.86 ¥20.95 +41%
Cleanaway Waste Management Limited CWY A$2.60 A$1.18 −55%
Beijing GeoEnviron Engineering & Technology, Inc 603588 ¥14.10 ¥9.35 −34%

Compare Waste Connections Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Waste Connections Inc (WCN) overvalued or undervalued?
As of Sep 1, 2026, our model estimates a fair value of $78.46 versus a price of $166.81, about −53% upside (overvalued).
What is the fair value of WCN?
Our model-based fair value for Waste Connections Inc is $78.46 (as of Sep 1, 2026), built from audited fundamentals. The current price: $166.81.
What is the quality score of WCN?
Waste Connections Inc has a Quality Score of 59/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Waste Connections Inc (WCN)?
Waste Connections Inc reported trailing-twelve-month revenue of about $9.6B (latest available figure, as of Sep 1, 2026).
What is the net profit margin of WCN?
The net profit margin of Waste Connections Inc is about 11.0%, meaning it keeps roughly 11.0% of revenue as net income. Based on the latest reported figures.
Does Waste Connections Inc pay a dividend?
Waste Connections Inc currently shows a dividend yield of about 0.80% relative to its recent price (as of Sep 1, 2026).
Free · no account needed

Watch Waste Connections Inc in the live analysis

One click puts Waste Connections Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.