DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Casella Waste Systems, Inc. (CWST)

Industrials | Waste Management

Today's Price

$93.32

Today's Fair Value

$18.40 -80.28%

Margin of Safety

-407.17%

Projected Value (5Y)

$29.64 -68.24%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.38% | CAGR (5y): 6.28%

Diluted Shares Growth Rate

Regression: 4.59% | CAGR (5y): 5.32%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 54.7x)

Discount Rate