Industrials / Waste ManagementNYSE
$217.99
+0.00 (+0.00%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 19% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 70.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
32/100
D
Piotroski
5/9
balance/quality
Valuation
3/100
-46.9% upside
5Y CAGR
-6.6%
24/100
Data QA
100/100
SEC 100%
Sin guardar todavía.
Market Cap
$87.5B
P/E
32.5x
↑EV/EBITDA
N/A
•ROE
27.1%
↑Gross Margin
N/A
•Debt/Equity
0.07
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+3.6%
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
SEC-backed
Margin decomposition
Último año: revenue $25.20B · net income $2.71B · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025SEC | 2024SEC | 2023SEC | 2022SEC | 2021SEC | 2020SEC | 2019SEC | 2018SEC | 2017SEC | 2016SEC | 2015SEC | 2014SEC | 2013SEC | 2012SEC | 2011SEC | 2010SEC | 2009SEC | 2008SEC | 2007SEC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $25.20B | $25.20B | $22.06B | $20.43B | $19.70B | $17.93B | $15.22B | $15.46B | $14.91B | $14.48B | $13.61B | $12.96B | $14.00B | $13.98B | $13.65B | $13.38B | $12.52B | $11.79B | $13.39B | $13.31B |
| Net Income | $2.71B | $2.71B | $2.75B | $2.30B | $2.24B | $1.82B | $1.50B | $1.67B | $1.93B | $1.95B | $1.18B | $753.0M | $1.30B | $98.0M | $817.0M | $961.0M | $953.0M | $994.0M | $1.09B | $1.16B |
| EBITDA | $7.17B | $7.17B | $6.33B | $5.65B | $5.40B | $4.96B | $4.11B | $4.28B | $4.27B | $4.01B | $3.60B | $3.29B | $3.59B | $2.41B | $3.15B | $3.26B | $3.31B | $3.05B | $3.47B | — |
| EPS | 6.70 | 6.70 | 6.81 | 5.66 | 5.39 | 4.29 | 3.52 | 3.91 | 4.45 | 4.41 | 2.65 | 1.65 | 2.79 | 0.21 | 1.76 | 2.04 | 1.98 | 2.01 | 2.19 | 2.23 |
| Operating Margin | 17.1% | 17.1% | 18.4% | 17.5% | 17.1% | 16.5% | 16.0% | 17.5% | 18.7% | 18.2% | 16.9% | 15.8% | 16.4% | 7.7% | 13.6% | 15.2% | 16.9% | 16.0% | 16.7% | 16.9% |
| Net Margin | 10.7% | 10.7% | 12.4% | 11.3% | 11.4% | 10.1% | 9.8% | 10.8% | 12.9% | 13.5% | 8.7% | 5.8% | 9.3% | 0.7% | 6.0% | 7.2% | 7.6% | 8.4% | 8.1% | 8.7% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 0.07 | 0.07 | 0.16 | 0.05 | 0.06 | 0.10 | 0.07 | 0.03 | 0.07 | 0.12 | 0.08 | 0.05 | 0.19 | 0.13 | 0.12 | 0.10 | 0.04 | 0.12 | 0.14 | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | — | — | — | — | $1.73B | $2.30B | $1.82B | $2.06B | $1.90B | $1.61B | $1.66B | $1.30B | — | $1.19B | — | — | — | — | — | — |
| Returns | ||||||||||||||||||||
| ROE | 27.1% | 27.1% | 33.3% | 33.4% | 32.7% | 25.5% | 20.1% | 23.6% | 30.7% | 32.4% | 22.3% | 14.1% | 22.1% | 1.7% | 12.9% | 15.8% | 15.2% | 15.8% | 18.4% | 19.1% |
| Valuation | ||||||||||||||||||||
| P/E | 32.54 | 32.54 | 32.01 | 38.51 | 40.44 | 50.81 | 61.93 | 55.75 | 48.99 | 49.43 | 82.26 | 132.11 | 78.13 | 1038.02 | 123.86 | 106.86 | 110.09 | 108.45 | 99.54 | 97.75 |
| P/B | 8.82 | 8.82 | 10.66 | 12.85 | 13.21 | 12.94 | 12.43 | 13.18 | 15.01 | 16.00 | 18.37 | 18.59 | 17.30 | 17.94 | 15.93 | 16.93 | 16.79 | 17.12 | 18.30 | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 14.2% | 14.2% | 8.0% | 3.7% | 9.9% | 17.8% | -1.5% | 3.6% | 3.0% | 6.4% | 5.0% | -7.4% | 0.1% | 2.4% | 2.0% | 6.9% | 6.1% | -11.9% | 0.6% | — |
| EPS Growth | -1.6% | -1.6% | 20.3% | 5.0% | 25.6% | 21.9% | -10.0% | -12.1% | 0.9% | 66.4% | 60.6% | -40.9% | 1228.6% | -88.1% | -13.7% | 3.0% | -1.5% | -8.2% | -1.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
42.4%
EPS terminal req.
$19.34
Spread vs growth
-44.0%
5Y implied EPS CAGR
28.4%
EPS terminal req.
$23.40
Spread vs growth
-30.0%
10Y implied EPS CAGR
18.9%
EPS terminal req.
$37.69
Spread vs growth
-20.5%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Unavailable: positive start/end prices are required.