Waste Management Inc
—- Market cap
- —
- Debt
- +$22.91B
- Cash
- −$201.00M
Complete market value, debt and cash evidence is required for enterprise value.
Quick read
Fair value engine
Each company valued on the other's multiple, then compared with the market price.
WM · price snapshot
—Price unavailable
Implied fair value · at RSG's multiple
—
Needs RSG P/E.
RSG · price snapshot
—Price unavailable
Implied fair value · at WM's multiple
—
Needs WM P/E.
Metric by metric
Smart diff
Where each company leads, and how wide the gap is.
6 metrics shown
MetricWMRSGDifference (WM − RSG)
Revenue growth (YoY)
Growth edge
14.2%
3.3%
WM: higher Revenue growth (YoY) by 10.9 percentage points
Gross margin
Pricing power
40.4%
49.4%
RSG: higher Gross margin by 8.9 percentage points
EBITDA margin
Operating leverage
18.9%
14.1%
WM: higher EBITDA margin by 4.8 percentage points
EV/Revenue
Lower is better
N/M
N/M
Insufficient data
P/E
Not comparable
N/M
N/M
Not comparable
Net debt / EBITDA
Lower leverage
4.8
5.1
WM: lower Net debt / EBITDA by 0.3
Statements
Side-by-side financials
Core statements aligned to each company's latest fiscal year.
Income statement · USDWM · FY 2025RSG · FY 2025Delta
Revenue$25.20B$19.03B+$6.18B
Gross profit$10.19B$9.40B+$795.00M
Operating income$4.31B$3.30B+$1.01B
EBITDA$4.77B$2.68B+$2.09B
Net income$2.71B$2.14B+$568.75M
EPS6.76.8−0.1
Revenue growth14.2%3.3%+10.9 pp
Gross margin40.4%49.4%−8.9 pp
Operating margin17.1%17.4%−0.3 pp
EBITDA margin18.9%14.1%+4.8 pp
Net margin10.7%11.2%−0.5 pp
SEC periods: WM FY 2025 (ended Dec 31, 2025) · RSG FY 2025 (ended Dec 31, 2025).
Trendline
Historical trends
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
WMRSG
Price framework
Enterprise value
Market cap plus debt, less cash.
Republic Services, Inc.
—Price framework
Intrinsic value (DCF)
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
WASTE MANAGEMENT INC · implied price per share
$31.87
$12.88B equity value÷404.20M shares=$31.87
Bear
$18.68
Base
$31.87
Bull
$49.05
Cash-flow base$2B
Growth9.1%
Discount rate10.5%
Balance sheet health
Solvency
Financial health checks to separate durable balance sheets from potential value traps.
Piotroski F-Score
Financial strength on a 0–9 scale.
6/ 9 · WMModerate
5/ 9 · RSGModerate
Altman Z-Score
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Comparable set
Relative positioning
Where the pair sits against the wider comparable set.
Keep comparing
More comparisons
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.