Waste Management Inc
$109.32B- Market cap
- $86.61B
- Debt
- +$22.91B
- Cash
- −$201.00M
Capital structure 79% equity / 21% debt · EV / Revenue 4.34x · EV / EBITDA 22.90x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2026 · Mkt cap
Decision snapshot: WM stock price at discount vs MNRO $216.69 current versus $2.82K 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 MNRO's multiple
Implied fair value · at WM's multiple
Snapshot Sep 8, 11:39 AM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: WM FY 2025 (ended Dec 31, 2025) · MNRO FY 2026 (ended Mar 28, 2026). Fiscal years are not aligned.
Trendline
Six 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 4.34x · EV / EBITDA 22.90x
Capital structure 86% equity / 14% debt · EV / Revenue 0.37x · EV / EBITDA 7.92x
WM carries the larger enterprise value at $109.32B against $423.99M; MNRO trades on the lower EV / Revenue multiple (0.37x vs 4.34x); MNRO on the lower EV / EBITDA (7.92x vs 22.90x).
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
MONRO, 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
0.10x
Net debt / EBITDA
Leverage against operating earnings
4.76x
0.85x
Cash and equivalents
Liquid reserves on the balance sheet
$201.00M
$14.63M
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
VALVOLINE INC
WM vs VVV
ASBURY AUTOMOTIVE GROUP INC
WM vs ABG
ADVANCE AUTO PARTS INC
WM vs AAP
AUTOZONE INC
WM vs AZO
O REILLY AUTOMOTIVE INC
WM vs ORLY
$22.91B
$60.00M
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.