EN DE

Waste Connections, Inc (WCN) Fair Value & Analysis

Industrials · US · Market cap $43.1B

WC Waste Connections, Inc logo Waste Connections, Inc WCN · US
Price$165.53
Fair Value$78.46
Upside-52.6%
Quality59/100
Watch Waste Connections, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 11.0% net margin
Moderate debt · generates free cash flow
0.78% dividend yield
Mixed vs. peers (6/15)
Moderate moat 60/100
Evidence: High Range $41.12 – $113.38 Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated today

Share price −2.4% over the past month.

A solid business, but screening 53% overvalued on our models.

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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$198.02 $111.49 Fair Value $78.46 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $111.49 – $198.02 · fair‑value band $41.12 – $113.38 · the $165.53 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 Aug 13, 2026.

Full chart & analysis →

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

Analysis

Waste Connections, Inc (WCN) currently trades at $165.53, while our model-based Fair Value estimate is $78.46, implying the stock looks roughly 52.6% overvalued today. The Quality Score stands at 59/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: 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 Aug 13, 2026

Our scenario range runs from $41.12 (bear case) to $113.38 (bull case); at $165.53, 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 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -33% fair-value upside, at -53%, WCN screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
Growth DCF $33.03 $104.58 $219.29 80
Residual Income $30.89 $38.28 $90.88 76
Rev-Margin DCF $20.11 $65.67 $130.03 74
All 24 models by family
DCF Models
FCF DCF $35.13 $92.64 $240.19 38
Owner Earnings $29.34 $98.14 $232.35 31
5Y Revenue Exit $20.11 $67.54 $135.15 39
5Y EBITDA Exit $62.38 $162.41 $297.30 41
5Y P/E Exit $31.19 $92.41 $167.40 38
10Y Revenue Exit $22.64 $71.42 $153.07 36
10Y EBITDA Exit $53.49 $144.48 $301.54 37
10Y P/E Exit $32.05 $90.57 $183.26 35
Earnings-Based
Graham-Dodd $28.92 $174.64 $243.49 54
Lynch FV $49.86 $71.23 $92.60 50
PEG = 1.0 $49.86 $71.23 $92.60 46
EPV $17.23 $25.85 $33.39 59
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 53
EV/EBITDA $78.89 $116.68 $154.48 54
EV/Revenue $12.63 $32.83 $53.03 43
Asset-Based
NCAV (Graham) $16.20 $21.70 $32.39 50
Growth DCF
Growth DCF $33.03 $104.58 $219.29 80
Rev-Margin DCF $20.11 $65.67 $130.03 74
Economic Profit
Residual Income $30.89 $38.28 $90.88 76
ROIC Compounder $17.23 $25.85 $35.00 72
Growth Earnings
Growth-Adj P/E $72.28 $103.25 $134.23 68

Widest divergence: Growth Earnings ($103.25) versus Asset-Based ($21.70). Highest evidence: Growth DCF (80).

Notify me when WCN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $9.6B
Revenue growth (YoY) +6.4%
Net margin 11.0%
Return on equity 13.1%
Free cash flow $1.2B FY2025
P/E ratio 40.7
More key figures
Operating margin 18.8%
EPS (TTM) $4.07
Dividend yield 0.8%
EPS growth (YoY) -7.6%
Net debt $9.3B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 59/100

Of which business quality 58 · Market factors (momentum, volatility) 53

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 92
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 32
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.

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. 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. 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. 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%
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 pp

of which total revenue +13.9 pp · buybacks/dilution −2.6 pp

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

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

WCN screens 53% overvalued. Compare with Waste Management, Inc →

Share or link this analysis
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 · 168 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% · Below median
Debt / equity 1.07× · Higher than 75% of peers

Valuation Multiples vs Waste Management median · lower = cheaper

P/E (TTM) 40.7× · 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

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.

VALUE 0 · sector 10
FUTURE 32 · sector 22
PAST 52 · sector 25
HEALTH 46 · sector 81
DIVIDEND 16 · sector 30

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Waste Management stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Waste Management, Inc WM $226.32 $128.02 -43%
Republic Services, Inc RSG $215.08 $120.63 -44%
Veolia Environnement SA VIE €34.47 €23.26 -33%
Clean Harbors, Inc CLH $316.65 $154.01 -51%
GFL Environmental Inc GFL C$57.56 C$44.27 -23%
GEM Co 002340 ¥6.75 ¥5.27 -22%
Zhejiang Weiming Environment Protection Co 603568 ¥15.68 ¥20.95 +34%
China Everbright Environment Group 0257 HK$5.00 HK$8.96 +79%
Beijing GeoEnviron Engineering & Technology, Inc 603588 ¥14.10 ¥9.35 -34%
Tomra Systems ASA TOM kr 109.10 kr 58.28 -47%

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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Waste Connections, Inc (WCN) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $78.46 versus a price of $165.53, about −53% (overvalued).
What is the fair value of WCN?
Our model-based fair value for Waste Connections, Inc is $78.46 (as of Aug 13, 2026), built from audited fundamentals. The current price is $165.53.
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 Aug 13, 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 0.88% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Waste Connections, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.