Waste Management Inc
$110.26B- Market cap
- $87.55B
- 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.
Decision snapshot: WM stock price at premium vs ETD $219.03 current versus $96.63 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 ETD'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 premium
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: WM FY 2025 (ended Dec 31, 2025) · ETD FY 2026 (ended Jun 30, 2026). Fiscal years are not aligned.
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 86% equity / 14% debt · EV / Revenue 0.91x · EV / EBITDA 5.18x
WM carries the larger enterprise value at $110.26B against $524.57M; ETD trades on the lower EV / Revenue multiple (0.91x vs 4.37x); ETD on the lower EV / EBITDA (5.18x vs 23.10x).
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
Ethan Allen Interiors Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
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
0.19x
Net debt / EBITDA
Leverage against operating earnings
4.76x
-0.42x
Cash and equivalents
Liquid reserves on the balance sheet
$201.00M
$133.25M
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
RH
WM vs RH
LA-Z-BOY INC
WM vs LZB
LEGGETT & PLATT INC
WM vs LEG
ADVANCE AUTO PARTS INC
WM vs AAP
NORDSTROM INC
WM vs JWN
ROSS STORES, INC.
WM vs ROST
$22.91B
$90.76M
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.