Waste Management Inc
$110.24B- Market cap
- $87.53B
- Debt
- +$22.91B
- Cash
- −$201.00M
Capital structure 79% equity / 21% debt · EV / Revenue 4.37x · EV / EBITDA 23.10x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: WM stock price at discount vs CCI $218.99 current versus $503.03 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at CCI's multiple
Implied fair value · at WM's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: WM FY 2025 (ended Dec 31, 2025) · CCI FY 2025 (ended Dec 31, 2025).
Trendline
Seven fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 79% equity / 21% debt · EV / Revenue 4.37x · EV / EBITDA 23.10x
Capital structure 57% equity / 43% debt · EV / Revenue 13.25x · EV / EBITDA 26.64x
WM carries the larger enterprise value at $110.24B against $56.50B; WM trades on the lower EV / Revenue multiple (4.37x vs 13.25x); WM on the lower EV / EBITDA (23.10x vs 26.64x).
Price framework
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
Bear
$28.10
Base
$44.57
Bull
$66.79
CROWN CASTLE INC. · implied price per share
Bear
$24.14
Base
$35.47
Bull
$55.63
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
2.29x
-14.89x
Net debt / EBITDA
Leverage against operating earnings
4.76x
11.43x
Cash and equivalents
Liquid reserves on the balance sheet
$201.00M
$99.00M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
REPUBLIC SERVICES, INC.
WM vs RSG
Waste Connections, Inc.
WM vs WCN
GFL Environmental Inc.
WM vs GFL
CASELLA WASTE SYSTEMS INC
WM vs CWST
EQUINIX INC
WM vs EQIX
DigitalBridge Group, Inc.
WM vs DBRG
SBA COMMUNICATIONS CORP
WM vs SBAC
Prologis, Inc.
WM vs PLD
WEYERHAEUSER CO
WM vs WY
COSTAR GROUP, INC.
WM vs CSGP
$22.91B
$24.34B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.