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).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Waste Management Inc. EBITDA decreased from 2019 to 2020 but then increased from 2020 to 2021 exceeding 2019 level.

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 18.00

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 15.95 26.00 17.09

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

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Waste Management Inc. EV/EBITDA ratio decreased from 2019 to 2020 but then increased from 2020 to 2021 exceeding 2019 level.