Waste Management, Inc. WM | NYSE
$207.09
$0.65 | 0.31%
SIGNAL:
|2026-07-30
|F&G 20
|RSI 31.1
|2026-07-30
|F&G 20
|RSI 31.1
Company Overview:
Market Cap:
$82.66B
Trailing PE:
38.7x
FWD PE *:
24.2x
Payout Ratio (TTM):
50.1%
52-Week Range:
$194.11 - $248.13
* Forward PE is based on street estimates.
10 Year WM Performance Metrics:
Total Return (with DRIP):
288.7% (14.54% CAGR)
Total Return (no DRIP):
264.1% (13.79% CAGR)
Share Price:
224.8% (12.50% CAGR)
Yield on Cost (with DRIP):
7.09%
Total Invested:
$10,000
Total Value (with DRIP):
$38,866
Total Return $ (with DRIP):
$28,866
Dividend Increase:
122.4% (8.51% CAGR)
Dividend Yield (FWD):
1.83% ($3.78)
WM 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
WM Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
WM Price CAGR:1Y: -5.62%2Y: -0.12%5Y: 6.44%10Y: 12.59%
WM Dividend Charts
WM Dividend CAGR:1Y: 11.33%2Y: 10.76%5Y: 10.39%10Y: 8.70%
WM Dividend Payout Ratio CAGR:1Y: 5.26%2Y: 4.44%5Y: -6.88%10Y: -2.64%
WM Dividend to FCF Ratio CAGR:1Y: -15.57%2Y: -25.20%5Y: -1.56%10Y: -1.81%
Unlock All Reports & Research Dividend Stocks like a BOSS!
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
Pro
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Stock Fundamentals
- DCF valuation modeling
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
You save $7.60 (40%)
Most Popular
Premium
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- Stocks Dashboard
You save $12.80 (40%)
Ultra
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
Pro
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Stock Fundamentals
- DCF valuation modeling
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- Stocks Dashboard
You save $211.20 (55%)
Ultra
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
WM Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
WM Revenue CAGR:1Y: 3.95%2Y: 11.23%5Y: 8.35%10Y: 6.91%
WM EPS CAGR:1Y: -86.46%2Y: -62.02%5Y: -21.73%10Y: -9.20%
🔓 See the full chart40% off right now · 7-day free trial
WM Net Income CAGR:1Y: 8.26%2Y: 7.51%5Y: 17.50%10Y: 10.60%
🔓 See the full chart40% off right now · 7-day free trial
WM EBITDA CAGR:1Y: 5.62%2Y: 11.76%5Y: 9.49%10Y: 8.38%
🔓 See the full chart40% off right now · 7-day free trial
WM Free Cash Flow CAGR:1Y: 34.81%2Y: 50.02%5Y: 11.12%10Y: 9.66%
🔓 See the full chart40% off right now · 7-day free trial
WM Free Cash Flow / Share CAGR:1Y: 34.91%2Y: 49.83%5Y: 12.16%10Y: 10.74%
🔓 See the full chart40% off right now · 7-day free trial
WM Operating Income CAGR:1Y: 6.91%2Y: 9.06%5Y: 9.92%10Y: 7.58%
🔓 See the full chart40% off right now · 7-day free trial
WM Gross Profit CAGR:1Y: 44.93%2Y: 31.93%5Y: 9.42%10Y: 7.74%
🔓 See the full chart40% off right now · 7-day free trial
WM Shares Outstanding CAGR:1Y: 696.24%2Y: 182.56%5Y: 50.02%10Y: 21.84%
🔓 See the full chart40% off right now · 7-day free trial
WM Share Buybacks CAGR:1Y: 0.00%2Y: 641.06%5Y: 21.39%10Y: 10.18%
🔓 See the full chart40% off right now · 7-day free trial
WM Stock-Based Comp CAGR:1Y: 0.00%2Y: 30.53%5Y: 15.90%10Y: 8.16%
🔓 See the full chart40% off right now · 7-day free trial
WM Expenses CAGR:1Y: -13.93%2Y: -2.81%5Y: 9.73%10Y: 7.28%
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
🔓 See the full chart40% off right now · 7-day free trial
WM Revenue CAGR:1Y: 3.95%2Y: 11.23%5Y: 8.35%10Y: 6.91%
🔓 See the full chart40% off right now · 7-day free trial
WM Revenue CAGR:1Y: 3.95%2Y: 11.23%5Y: 8.35%10Y: 6.91%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
🔓 See the full chart40% off right now · 7-day free trial
WM Actual Revenue CAGR:1Y: 3.95%2Y: 11.23%5Y: 8.35%10Y: 6.91%
🔓 See the full chart40% off right now · 7-day free trial
WM Actual EPS CAGR:1Y: -86.46%2Y: -62.02%5Y: -21.73%10Y: -9.20%
🔓 See the full chart40% off right now · 7-day free trial
WM Actual Net Income CAGR:1Y: 8.26%2Y: 7.51%5Y: 17.50%10Y: 10.60%
🔓 See the full chart40% off right now · 7-day free trial
WM Actual EBITDA CAGR:1Y: 5.62%2Y: 11.76%5Y: 9.49%10Y: 8.38%
Ratios, Profit Margins & Return on Capital:
🔓 See the full chart40% off right now · 7-day free trial
WM Net Profit Margin CAGR:1Y: 3.99%2Y: -3.43%5Y: 8.41%10Y: 3.43%
🔓 See the full chart40% off right now · 7-day free trial
WM Gross Profit Margin CAGR:1Y: 39.45%2Y: 18.59%5Y: 0.99%10Y: 0.77%
🔓 See the full chart40% off right now · 7-day free trial
WM Price to Earnings CAGR:1Y: -10.55%2Y: -4.06%5Y: -7.54%10Y: 1.04%
🔓 See the full chart40% off right now · 7-day free trial
WM Price To Sales Ratio CAGR:1Y: -6.37%2Y: -7.13%5Y: 0.33%10Y: 4.56%
🔓 See the full chart40% off right now · 7-day free trial
WM Return on Capital Employed CAGR:1Y: 4.03%2Y: -6.94%5Y: -0.16%10Y: -0.95%
🔓 See the full chart40% off right now · 7-day free trial
WM Return on Invested Capital CAGR:1Y: 1.69%2Y: -7.36%5Y: -4.78%10Y: -1.10%
WM Dividends Info:
Annual Dividend:
$3.78
Forward Yield:
1.83%
Ex-Dividend Date:
2026-09-11
Lifetime Dividends / Share:
$40.51
WM Dividend History: Dates, Payments & Yield list
Below is a schedule of all WM dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield
| Ex-Date | Payment Date | Amount | Yield | Forward Yield | Price on Ex-Date |
|---|---|---|---|---|---|
| 09/11/2026 | 09/14/2026 | $0.945 | 1.77% | 1.73% | $218.09 |
| 06/05/2026 | 06/08/2026 | $0.945 | 1.72% | 1.75% | $216.14 |
| 03/13/2026 | 03/16/2026 | $0.945 | 1.58% | 1.6% | $236.96 |
| 12/05/2025 | 12/08/2025 | $0.825 | 1.55% | 1.57% | $210.23 |
| 09/12/2025 | 09/15/2025 | $0.825 | 1.51% | 1.53% | $216.13 |
| 06/06/2025 | 06/09/2025 | $0.825 | 1.4% | 1.41% | $233.99 |
| 03/14/2025 | 03/17/2025 | $0.825 | 1.47% | 1.45% | $228.19 |
| 12/06/2024 | 12/09/2024 | $0.750 | 1.35% | 1.38% | $217.47 |
| 09/13/2024 | 09/16/2024 | $0.750 | 1.44% | 1.44% | $208.32 |
| 06/07/2024 | 06/10/2024 | $0.750 | 1.5% | 1.49% | $201.71 |
| 03/14/2024 | 03/18/2024 | $0.750 | 1.43% | 1.42% | $211.67 |
| 11/30/2023 | 12/04/2023 | $0.700 | 1.64% | 1.61% | $174.39 |
| 09/07/2023 | 09/11/2023 | $0.700 | 1.78% | 1.78% | $157.48 |
| 06/01/2023 | 06/05/2023 | $0.700 | 1.72% | 1.7% | $164.74 |
| 03/09/2023 | 03/13/2023 | $0.700 | 1.86% | 1.85% | $151.24 |
| 12/01/2022 | 12/16/2022 | $0.650 | 1.55% | 1.61% | $161.79 |
| 09/08/2022 | 09/23/2022 | $0.650 | 1.5% | 1.57% | $165.74 |
| 06/02/2022 | 06/17/2022 | $0.650 | 1.63% | 1.85% | $140.65 |
| 03/16/2022 | 03/31/2022 | $0.650 | 1.68% | 1.64% | $158.50 |
| 12/02/2021 | 12/17/2021 | $0.575 | 1.4% | 1.43% | $161.31 |
| 09/02/2021 | 09/17/2021 | $0.575 | 1.48% | 1.51% | $152.68 |
| 06/03/2021 | 06/18/2021 | $0.575 | 1.64% | 1.68% | $137.07 |
| 03/11/2021 | 03/26/2021 | $0.575 | 1.92% | 1.77% | $129.80 |
| 12/03/2020 | 12/18/2020 | $0.545 | 1.86% | 1.86% | $117.41 |
| 09/03/2020 | 09/18/2020 | $0.545 | 1.96% | 1.89% | $115.27 |
| 06/04/2020 | 06/19/2020 | $0.545 | 2.02% | 2.14% | $101.77 |
| 03/05/2020 | 03/20/2020 | $0.545 | 1.85% | 2.22% | $98.31 |
| 12/05/2019 | 12/20/2019 | $0.513 | 1.84% | 1.81% | $113.16 |
| 09/05/2019 | 09/20/2019 | $0.513 | 1.72% | 1.78% | $115.28 |
| 06/06/2019 | 06/21/2019 | $0.513 | 1.81% | 1.77% | $115.84 |
| 03/07/2019 | 03/22/2019 | $0.513 | 2.06% | 2.01% | $101.90 |
| 11/29/2018 | 12/14/2018 | $0.465 | 2.01% | 2.04% | $91.14 |
| 09/06/2018 | 09/21/2018 | $0.465 | 2.02% | 2.03% | $91.42 |
| 06/07/2018 | 06/22/2018 | $0.465 | 2.23% | 2.27% | $81.88 |
| 03/08/2018 | 03/23/2018 | $0.465 | 2.18% | 2.24% | $82.90 |
| 11/30/2017 | 12/15/2017 | $0.425 | 2.07% | 1.98% | $85.87 |
| 09/07/2017 | 09/22/2017 | $0.425 | 2.23% | 2.17% | $78.20 |
| 06/07/2017 | 06/23/2017 | $0.425 | 2.32% | 2.32% | $73.43 |
| 03/08/2017 | 03/24/2017 | $0.425 | 2.35% | 2.35% | $72.32 |
| 11/30/2016 | 12/16/2016 | $0.410 | 2.36% | 2.34% | $70.08 |
| 09/07/2016 | 09/23/2016 | $0.410 | 2.56% | 2.59% | $63.36 |
| 06/01/2016 | 06/17/2016 | $0.410 | 2.69% | 2.62% | $62.65 |
| 03/03/2016 | 03/18/2016 | $0.410 | 2.86% | 2.8% | $58.60 |
| 12/02/2015 | 12/18/2015 | $0.385 | 2.88% | 2.92% | $52.73 |
| 09/10/2015 | 09/24/2015 | $0.385 | 3.09% | 3.09% | $49.80 |
| 06/03/2015 | 06/19/2015 | $0.385 | 3.13% | 3.22% | $47.76 |
| 03/05/2015 | 03/20/2015 | $0.385 | 2.83% | 2.82% | $54.55 |
| 12/03/2014 | 12/19/2014 | $0.375 | 3.05% | 2.95% | $50.78 |
| 09/03/2014 | 09/19/2014 | $0.375 | 3.2% | 3.17% | $47.35 |
| 06/04/2014 | 06/20/2014 | $0.375 | 3.39% | 3.36% | $44.63 |
| 03/06/2014 | 03/21/2014 | $0.375 | 3.64% | 3.68% | $40.73 |
| 12/02/2013 | 12/20/2013 | $0.365 | 3.25% | 3.29% | $44.37 |
| 09/04/2013 | 09/20/2013 | $0.365 | 3.65% | 3.47% | $42.09 |
| 06/05/2013 | 06/21/2013 | $0.365 | 3.56% | 3.66% | $39.86 |
| 03/07/2013 | 03/22/2013 | $0.365 | 3.97% | 3.81% | $38.37 |
| 11/26/2012 | 12/14/2012 | $0.355 | 4.43% | 4.23% | $33.57 |
| 09/05/2012 | 09/21/2012 | $0.355 | 4.18% | 4.37% | $32.48 |
| 06/06/2012 | 06/22/2012 | $0.355 | 4.4% | 4.39% | $32.37 |
| 03/07/2012 | 03/23/2012 | $0.355 | 4.12% | 4.06% | $34.95 |
| 11/28/2011 | 12/16/2011 | $0.340 | 4.47% | 4.39% | $31.00 |
| 09/01/2011 | 09/23/2011 | $0.340 | 4.24% | 4.41% | $30.81 |
| 05/31/2011 | 06/17/2011 | $0.340 | 3.5% | 3.7% | $36.74 |
| 03/09/2011 | 03/25/2011 | $0.340 | 3.64% | 3.67% | $37.08 |
| 11/29/2010 | 12/17/2010 | $0.315 | 3.66% | 3.47% | $36.28 |
| 09/02/2010 | 09/24/2010 | $0.315 | 3.72% | 3.52% | $35.76 |
| 05/27/2010 | 06/18/2010 | $0.315 | 3.86% | 3.76% | $33.53 |
| 03/01/2010 | 03/19/2010 | $0.315 | 3.78% | 3.69% | $34.16 |
| 11/30/2009 | 12/18/2009 | $0.290 | 3.53% | 3.52% | $32.99 |
| 09/03/2009 | 09/25/2009 | $0.290 | 3.9% | 4% | $28.98 |
| 05/28/2009 | 06/19/2009 | $0.290 | 4.2% | 4.11% | $28.22 |
| 03/05/2009 | 03/20/2009 | $0.290 | 4.96% | 4.62% | $25.11 |
| 11/26/2008 | 12/19/2008 | $0.270 | 3.81% | 3.46% | $31.21 |
| 08/28/2008 | 09/19/2008 | $0.270 | 3.06% | 3.09% | $34.91 |
| 05/29/2008 | 06/20/2008 | $0.270 | 2.88% | 2.82% | $38.30 |
| 03/06/2008 | 03/21/2008 | $0.270 | 3.31% | 3.2% | $33.76 |
| 11/29/2007 | 12/19/2007 | $0.240 | 2.84% | 2.91% | $32.97 |
| 08/30/2007 | 09/21/2007 | $0.240 | 2.58% | 2.52% | $38.10 |
| 05/31/2007 | 06/22/2007 | $0.240 | 2.48% | 2.45% | $39.16 |
| 03/08/2007 | 03/23/2007 | $0.240 | 2.84% | 2.75% | $34.93 |
| 11/30/2006 | 12/22/2006 | $0.220 | 2.4% | 2.46% | $35.74 |
| 08/31/2006 | 09/22/2006 | $0.220 | 2.57% | 2.49% | $35.35 |
| 06/01/2006 | 06/23/2006 | $0.220 | 2.39% | 2.51% | $35.05 |
| 03/02/2006 | 03/24/2006 | $0.220 | 2.62% | 2.57% | $34.30 |
| 11/29/2005 | 12/23/2005 | $0.200 | 2.65% | 2.61% | $30.71 |
| 08/30/2005 | 09/23/2005 | $0.200 | 2.96% | 2.85% | $28.07 |
| 05/27/2005 | 06/24/2005 | $0.200 | 2.7% | 2.86% | $27.97 |
| 02/25/2005 | 03/24/2005 | $0.200 | 2.71% | 2.75% | $29.08 |
| 11/29/2004 | 12/23/2004 | $0.188 | 2.53% | 2.53% | $29.70 |
| 08/30/2004 | 09/24/2004 | $0.188 | 0.67% | 0.7% | $26.97 |
| 05/27/2004 | 06/25/2004 | $0.188 | 0.64% | 0.63% | $29.70 |
| 02/26/2004 | 03/25/2004 | $0.188 | 0.65% | 0.66% | $28.47 |
| 09/26/2003 | 10/15/2003 | $0.010 | 0.04% | 0.04% | $26.16 |
| 09/26/2002 | 10/15/2002 | $0.010 | 0.04% | 0.04% | $23.34 |
| 09/25/2001 | 10/11/2001 | $0.010 | 0.04% | 0.04% | $27.26 |
| 09/27/2000 | 10/16/2000 | $0.010 | 0.22% | 0.22% | $18.56 |
| 09/28/1999 | 10/19/1999 | $0.010 | 0.21% | 0.23% | $17.50 |
| 12/29/1998 | 01/22/1999 | $0.010 | 0.09% | 0.08% | $49.69 |
| 09/28/1998 | 10/23/1998 | $0.010 | 0.08% | 0.09% | $45.38 |
Projected Future Returns & Dividends for WM
Based on past 10-year performance, here are WM growth metrics:
Share price CAGR of +12.59%
Dividend CAGR of +8.51%
Using WM CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| WM (DRIP) | WM - No DRIP | |
|---|---|---|
| Current Price | $207.09 | $207.09 |
| Start Shares | 48.29 | 48.29 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 56.39 | 48.29 |
| Dividends Payment | $2.14 | $2.14 |
| Annual Dividends | $483 | $413 |
| Yield on cost | 4.83% | 4.13% |
| Share Price | $677.83 | $677.83 |
| Total Dividends | $2,970 | $2,710 |
| Final Value | $38,226 | $35,441 |
Estimated Future Value + Dividends - WM
NOTE: Above numbers are our estimate based on WM's Dividend and Price CAGR over past 10 years.
These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.
We cannot guarantee that your actual returns will meet these estimates.
Get the best Dividend Stock Research Tools:
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
Pro
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Stock Fundamentals
- DCF valuation modeling
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
You save $7.60 (40%)
Most Popular
Premium
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- Stocks Dashboard
You save $12.80 (40%)
Ultra
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
Pro
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Stock Fundamentals
- DCF valuation modeling
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- Stocks Dashboard
You save $211.20 (55%)
Ultra
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
Company Info
Waste Management, Inc. (WM) had its IPO on 1988-06-22, and is traded on NYSE stock exchange.
Waste Management, Inc. (WM) functions as a premier provider of environmental waste solutions across North America, serving a diverse client base that includes residential, commercial, industrial, and municipal customers. The company's core operations involve comprehensive collection services, which include gathering and transporting both waste materials and recyclables from their initial point of generation to designated transfer stations, material recovery facilities (MRFs), or final disposal sites. Waste Management maintains an extensive network of facilities, owning, developing, and operating landfill gas-to-energy plants within the United States, in addition to managing numerous transfer stations. As of December 31, 2021, its substantial infrastructure consisted of 255 solid waste landfills, 5 secure hazardous waste landfills, 96 material recovery facilities, and 340 transfer stations. Beyond primary collection and disposal, WM offers services in materials processing and commodities recycling. This extends to recycling brokerage, where they handle the marketing of recyclable goods for third-party entities, alongside providing various other strategic business solutions. Its service portfolio also encompasses construction and remediation projects, the responsible management of fly ash and other residues generated from coal and fuel combustion, and specialized in-plant services offering full-spectrum waste management consulting. Furthermore, the company delivers tailored disposal solutions for oil and gas exploration and production activities. Originally incorporated in 1987 as USA Waste Services, Inc., the company rebranded to Waste Management, Inc. in 1998. Its corporate headquarters are situated in Houston, Texas.
WM website: https://www.wm.com
Get Full Access to All Reports with DRIPCalc PRO
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
Pro
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Stock Fundamentals
- DCF valuation modeling
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
You save $7.60 (40%)
Most Popular
Premium
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- Stocks Dashboard
You save $12.80 (40%)
Ultra
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
Pro
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Stock Fundamentals
- DCF valuation modeling
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
You save $125.40 (55%)
Most Popular
Premium
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- Stocks Dashboard
You save $211.20 (55%)
Ultra
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
Loading signals…
DCF Model — WM
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade
Pay up to today
—
vs current price $207.09
—
Cash flow & implied price by year
FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.
EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.
Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
| Year | FCF | Implied price |
|---|
Sensitivity — fair value: growth ↓ × target return →
