Valuation Waste Connections, Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-08-19 EDT			5-day change	1st Jan Change
233.29 ^CAD	+1.41%		+0.40%	-3.09%

08-07	Waste Connections, Inc. announces an Equity Buyback for 12,578,462 shares, representing 5% of its issued share capital.	CI
08-06	Waste Connections, Inc. authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	35,502	34,086	38,458	44,278	44,888	41,722	-	-
Change	-	-3.99%	12.83%	15.13%	1.38%	-7.05%	-	-
Enterprise Value (EV) ¹	40,418	40,920	45,146	52,312	53,677	50,628	49,925	49,236
Change	-	1.24%	10.33%	15.87%	2.61%	-5.68%	-1.39%	-1.38%
P/E	57.7x	40.9x	50.6x	71.8x	42.1x	35.9x	29.6x	26.7x
PBR	5.07x	4.8x	5.01x	5.63x	5.44x	5.12x	4.78x	4.22x
PEG	-	1.1x	-5.65x	-3.8x	0.6x	3.4x	1.4x	2.4x
Capitalization / Revenue	5.77x	4.73x	4.79x	4.96x	4.74x	4.15x	3.93x	3.72x
EV / Revenue	6.57x	5.67x	5.63x	5.86x	5.67x	5.04x	4.7x	4.39x
EV / EBITDA	21.1x	18.4x	17.9x	18x	17.2x	15.2x	13.9x	12.9x
EV / EBIT	38.9x	32.9x	36.5x	49x	31.4x	26x	22.4x	20.5x
EV / FCF	42.4x	36.9x	36.9x	43x	42.6x	35.4x	29.8x	25.8x
FCF Yield	2.36%	2.71%	2.71%	2.33%	2.35%	2.82%	3.35%	3.87%
Dividend per Share ²	0.845	0.945	1.05	1.17	1.295	1.397	1.531	1.595
Rate of return	0.62%	0.71%	0.7%	0.68%	0.74%	0.84%	0.92%	0.96%
EPS ²	2.36	3.24	2.95	2.39	4.17	4.605	5.588	6.208
Distribution rate	35.8%	29.2%	35.6%	49%	31.1%	30.3%	27.4%	25.7%
Net sales ¹	6,151	7,212	8,022	8,920	9,467	10,045	10,622	11,206
EBITDA ¹	1,919	2,221	2,523	2,902	3,125	3,338	3,586	3,830
EBIT ¹	1,040	1,242	1,236	1,068	1,710	1,951	2,227	2,405
Net income ¹	618	835.7	762.8	617.6	1,077	1,170	1,408	1,551
Net Debt ¹	4,916	6,834	6,688	8,033	8,788	8,906	8,203	7,515
Reference price ²	136.27	132.56	149.27	171.58	175.36	165.53	165.53	165.53
Nbr of stocks (in thousands)	260,527	257,136	257,641	258,063	255,977	252,050	-	-
Announcement Date	2/16/22	2/15/23	2/13/24	2/12/25	2/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WASTE CONNECTIONS, INC.	35.94x	5.04x	15.17x	0.84%	41.72B
GFL ENVIRONMENTAL INC.	-68.42x	3.93x	12.87x	0.14%	14.63B
CASELLA WASTE SYSTEMS, INC.	1498.5x	3.35x	14.65x	-.--%	5.72B
CLEANAWAY WASTE MANAGEMENT LIMITED	42.27x	1.84x	9.09x	2.56%	4.21B
ZHEFU HOLDING GROUP CO., LTD.	19.23x	-	-	-	3.83B
SECURE WASTE INFRASTRUCTURE CORP.	26.35x	3.86x	11.29x	1.77%	3.73B
GRANDBLUE ENVIRONMENT CO., LTD.	10.32x	-	-	4.25%	3.53B
BEIJING GEOENVIRON ENGINEERING & TECHNOLOGY, INC.	13.46x	-	-	-	3.11B
Average	197.21x	3.60x	12.61x	1.59%	10.06B
Weighted average by Cap.	118.04x	4.41x	14.07x	0.95%