Stock Analysis on Net
Stock Analysis on Net

Waste Management Inc. (NYSE:WM)

This company has been moved to the archive! The financial data has not been updated since February 15, 2022.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Waste Management Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income attributable to Waste Management, Inc. 1,816 1,496 1,670 1,925 1,949
Add: Net income attributable to noncontrolling interest 1 — 1 (2) —
Add: Income tax expense 532 397 434 453 242
Earnings before tax (EBT) 2,349 1,893 2,105 2,376 2,191
Add: Interest expense 375 457 464 384 368
Earnings before interest and tax (EBIT) 2,724 2,350 2,569 2,760 2,559
Add: Depreciation and amortization 1,999 1,671 1,574 1,477 1,376
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,723 4,021 4,143 4,237 3,935

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


Enterprise Value to EBITDA Ratio, Current

Waste Management Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 72,442
Earnings before interest, tax, depreciation and amortization (EBITDA) 4,723
Valuation Ratio
EV/EBITDA 15.34
Benchmarks
EV/EBITDA, Industry
Industrials 23.93

Based on: 10-K (reporting date: 2021-12-31).

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Waste Management Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 72,442 60,043 62,701 51,852 45,929
Earnings before interest, tax, depreciation and amortization (EBITDA)2 4,723 4,021 4,143 4,237 3,935
Valuation Ratio
EV/EBITDA3 15.34 14.93 15.13 12.24 11.67
Benchmarks
EV/EBITDA, Industry
Industrials 16.30 — — — —

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 See details »

2 See details »

3 2021 Calculation
EV/EBITDA = EV ÷ EBITDA
= 72,442 ÷ 4,723 = 15.34