Back to CLH Overview
NYQ · Valuation Lab
CLH
Clean Harbors, Inc.
Last$309.24
Market cap16.3B
EV/EBITDA15.9x
Intrinsic value
$184.21
MoS -67.9% · Overvalued
Assuming 6.1% FCF margin and 11.9% Y1–5 growth.
Upside to price
EV (DCF)12.5B
Terminal share65%
Expected IV$207.87
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 65% of EV
PV of stage FCFs4.3B
PV of terminal value8.1B
Enterprise value12.5B
Net cash / (debt)-2.7B
Equity value9.7B
Intrinsic value / share$184.21
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 7B | 426.2M | 395.4M | 92.8% |
| Y2 | 7.8B | 476.9M | 410.5M | 86.1% |
| Y3 | 8.7B | 533.6M | 426.1M | 79.8% |
| Y4 | 9.8B | 597.2M | 442.4M | 74.1% |
| Y5 | 11B | 668.2M | 459.2M | 68.7% |
| Y6 | 11.6B | 707.6M | 451.2M | 63.8% |
| Y7 | 12.3B | 749.4M | 443.3M | 59.1% |
| Y8 | 13B | 793.6M | 435.5M | 54.9% |
| Y9 | 13.8B | 840.4M | 427.8M | 50.9% |
| Y10 | 14.6B | 890M | 420.3M | 47.2% |
| Terminal | — | — | 8.1B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.