Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	6.4	17.4	1.7
Antony Waste Handling Cell Limited	7.1	24.2	2.9
Mediana / Antony Waste Handling Cell Limited	0.9	0.7	0.6

---

Pozostałe spółki z branży Waste Management

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
China Conch Environment Protection Holdings Limited	0587.HK	154	-5.3	22.9	0.4	HKSE
INSUN Environmental New Technology Co., Ltd.	060150.KQ	183	33.5	-10.6	0.8	KOSDAQ
Waste Management, Inc.	0LTG.L	90,485	10.1	33.8	10.5	London Stock Exchange
Wangneng Environment Co., Ltd.	002034.SZ	1,017	2.5	12.6	1.1	Shenzhen
Beijing Enterprises Environment Group Limited	0154.HK	113	-3.4	3.0	0.2	HKSE
China Everbright Environment Group Limited	0257.HK	3,130	-5.2	7.3	0.4	HKSE
Lassila & Tikanoja Oyj	0F29.L	430	3.3	145.8	1.9	London Stock Exchange
Tongxing Environmental Protection Technology Co.,Ltd	003027.SZ	313	36.0	53.9	1.4	Shenzhen
China Tianying Inc.	000035.SZ	1,427	3.1	61.4	1.0	Shenzhen
Republic Services, Inc.	0KW1.L	74,590	12.7	36.2	6.5	London Stock Exchange
GEM Co., Ltd.	002340.SZ	4,489	4.9	29.9	1.6	Shenzhen
Séché Environnement SA	0OG6.L	945	-0.3	22.3	2.2	London Stock Exchange
Dongjiang Environmental Company Limited	0895.HK	637	0.2	-4.5	0.8	HKSE
Korea Environment Technology Co., LTD.	029960.KQ	319	10.4	16.5	2.3	KOSDAQ
TUS ENVIRONMENTAL SCIENCE AND TECHNOLOGY DEVELOPMENT Co., LTD.	000826.SZ	388	3.5	-0.7	1.0	Shenzhen
Dongjiang Environmental Company Limited	002672.SZ	637	0.5	-6.7	1.6	Shenzhen
Qiaoyin City Management Co.,Ltd.	002973.SZ	766	5.3	20.5	2.1	Shenzhen
Daiseki Eco. Solution Co., Ltd.	1712.T	133	4.3	15.6	1.1	Tokyo
Realord Group Holdings Limited	1196.HK	1,354	52.9	-12.0	3.9	HKSE
Beijing Originwater Technology Co., Ltd.	300070.SZ	2,277	-3.0	597.3	0.6	Shenzhen
Net-a-Go Technology Company Limited	1483.HK	127	-10.1	-18.2	1.5	HKSE
NJS Co., Ltd.	2325.T	358	17.5	20.3	1.8	Tokyo
Tianjin Capital Environmental Protection Group Company Limited	1065.HK	1,215	2.0	7.3	0.6	HKSE
Wuxi Xuelang Environmental Technology Co., Ltd.	300385.SZ	248	-2.7	-3.6	9.2	Shenzhen
Canvest Environmental Protection Group Company Limited	1381.HK	1,510	0.2	13.7	1.2	HKSE
Datang Environment Industry Group Co., Ltd.	1272.HK	427	0.1	5.1	0.3	HKSE
Guangxi Bossco Environmental Protection Technology Co.,Ltd.	300422.SZ	363	0.4	-2.8	2.0	Shenzhen
Dynagreen Environmental Protection Group Co., Ltd.	1330.HK	1,305	-1.9	17.3	0.9	HKSE
Envipro Holdings Inc.	5698.T	103	6.4	25.7	0.8	Tokyo
Asahi Holdings, Inc.	5857.T	987	-6.1	9.9	1.1	Tokyo
China Resources and Environment Co.,Ltd.	600217.SS	1,028	23.2	449.8	2.2	Shanghai
Qingdao Huicheng Environmental Technology Group Co., Ltd.	300779.SZ	5,191	271.9	2,878.6	30.1	Shenzhen
Anhui Zhonghuan Environmental Protection Technology Co.,Ltd	300692.SZ	388	0.1	58.2	1.2	Shenzhen
Beijing Enterprises Urban Resources Group Limited	3718.HK	159	-0.6	41.7	0.4	HKSE
Daiki Axis Co., Ltd.	4245.T	61	-0.3	16.1	0.9	Tokyo
Capital Environment Holdings Limited	3989.HK	135	-8.7	4.1	0.1	HKSE
EIT Environmental Development Group Co.,Ltd	300815.SZ	1,106	6.6	13.4	1.8	Shenzhen
Sanix Incorporated	4651.T	79	1.3	7.7	1.1	Tokyo
Techzone Technology Materials Co., Ltd.	6947.TWO	242	13.3	77.8	3.2	Taipei Exchange
Guangdong Liantai Environmental Protection Co.,Ltd.	603797.SS	366	-4.1	15.3	0.8	Shanghai
Tianjin Capital Environmental Protection Group Company Limited	600874.SS	1,213	2.1	11.7	1.0	Shanghai
Beijing GeoEnviron Engineering & Technology, Inc.	603588.SS	1,231	-0.4	17.2	1.0	Shanghai
Kaname Kogyo Co.,Ltd.	6566.T	130	8.4	12.4	1.0	Tokyo
Revivegen Co., Ltd.	7578.TWO	63	-12.0	46.5	1.2	Taipei Exchange
Zhejiang Zone-King Environmental Sci&Tech Co., Ltd.	688701.SS	154	-13.9	-12.8	4.9	Shanghai
CSD Water Service Co., Ltd.	603903.SS	278	-13.9	-18.1	1.6	Shanghai
Suido Kiko Kaisha, Ltd.	6403.T	57	7.6	19.3	0.8	Tokyo
Fuluhashi EPO Corporation	9221.T	89	5.6	12.6	2.3	Tokyo
Beijing ZEHO Waterfront Ecological Environment Treatment Co., Ltd.	605069.SS	312	-14.1	-13.8	2.4	Shanghai
Dynagreen Environmental Protection Group Co., Ltd.	601330.SS	1,301	-0.8	16.6	1.3	Shanghai
Sunny Friend Environmental Technology Co., Ltd.	8341.TW	330	4.5	16.2	1.9	Taiwan
Cleanaway Company Limited	8422.TW	729	5.6	15.4	3.4	Taiwan
Jiin Yeeh Ding Enterprises Corp.	8390.TWO	203	11.2	12.6	1.8	Taipei Exchange
Kimou Environmental Holding Limited	6805.HK	267	0.0	15.7	1.7	HKSE
Taliworks Corporation Berhad	8524.KL	294	8.2	18.1	1.9	Kuala Lumpur
Chin Hsin Environ Engineering Co., Ltd.	6951.TW	118	9.9	14.7	3.0	Taiwan
Forest Water Environmental Engineering Co., Ltd.	8473.TW	202	3.9	34.9	0.9	Taiwan
Ping Ho Environmental Technology Co., Ltd.	6771.TW	62	7.3	13.8	2.0	Taiwan
GRANDTOP YONGXING GROUP CO LTD	601033.SS	1,981	6.0	17.4	1.3	Shanghai
Shanghai Environment Group Co., Ltd	601200.SS	1,496	2.5	17.7	0.9	Shanghai
TRE Holdings Corporation	9247.T	459	1.3	5.5	0.9	Tokyo
Taiwan Environment Scientific Co., Ltd.	8476.TW	115	7.1	6.1	0.8	Taiwan
ECOVE Environment Corp.	6803.TWO	711	9.6	16.3	3.4	Taipei Exchange
Midac Holdings Co., Ltd.	6564.T	383	9.7	19.3	3.6	Tokyo
Taiwan Steel Union Co., Ltd	6581.TW	418	9.8	14.3	3.1	Taiwan
Chongqing Sanfeng Environment Group Corp., Ltd.	601827.SS	1,970	5.0	12.1	1.2	Shanghai
Zhejiang Weiming Environment Protection Co., Ltd.	603568.SS	4,514	8.0	12.1	2.3	Shanghai
Wave Cyber (Shanghai) Co., Ltd.	688718.SS	294	42.7	47.0	2.4	Shanghai
Shanghai Taihe Water Environmental Technology Development Co.,Ltd.	605081.SS	200	-4.2	-4.3	1.5	Shanghai
Enrestec Inc.	7507.TWO	164	59.6	-693.0	5.5	Taipei Exchange
Shandong Intco Recycling Resources Co., Ltd.	688087.SS	670	6.2	15.6	1.8	Shanghai
Agilyx ASA	AGLX.OL	275	-41.4	-20.9	1.7	Oslo Stock Exchange
Daiseki Co.,Ltd.	9793.T	1,108	10.5	17.5	1.9	Tokyo
Ambipar Emergency Response	AMBI	262	-2.5	-20,518.5	36.4	American Stock Exchange
ABO-Group Environment NV	ABO.BR	76	6.1	33.9	2.5	Brussels
Daiei Kankyo Co., Ltd.	9336.T	2,073	10.0	20.8	3.2	Tokyo
Ambipar Participações e Empreendimentos S.A.	AMBP3.SA	4,962	9.7	-93.6	16.5	São Paulo
Anaergia Inc.	ANRG.TO	167	-5.1	-5.3	-3.9	Toronto Stock Exchange
ALBA SE	ABA.F	90	6.2	284.6	0.6	Frankfurt Stock Exchange
National Environmental Recycling Company	9540.SR	239	32.5	26.0	2.2	Saudi
Befesa S.A.	BFSA.DE	1,328	2.4	33.0	1.3	Frankfurt Stock Exchange
Aurea SA	AURE.PA	59	2.7	-18.2	0.7	Paris
Antony Waste Handling Cell Limited	AWHCL.BO	224	6.5	22.5	2.9	Bombay Stock Exchange
Antony Waste Handling Cell Limited	AWHCL.NS	224	6.5	22.5	2.9	National Stock Exchange of India
Cambi ASA	CAMBI.OL	330	16.9	25.2	7.2	Oslo Stock Exchange
Clean Harbors, Inc.	CLH	12,546	9.1	32.2	4.9	New York Stock Exchange
Campine NV	CAMB.BR	424	8.1	16.2	4.2	Brussels
Derichebourg SA	DBG.PA	1,094	0.6	12.1	0.9	Paris
Cleanaway Waste Management Limited	CWY.AX	4,053	7.1	39.4	2.0	Australian Securities Exchange
Casella Waste Systems, Inc.	CWST	7,085	21.5	559.7	4.6	NASDAQ Global Select
Eco Recycling Limited	ECORECO.BO	137	35.0	48.5	12.8	Bombay Stock Exchange
GFL Environmental Inc.	GFL.TO	16,974	14.1	8.7	3.1	Toronto Stock Exchange
GFL Environmental Inc.	GFL	17,209	14.4	8.8	3.1	New York Stock Exchange
Fomento de Construcciones y Contratas, S.A.	FCC.MC	6,396	2.4	11.6	1.9	Madrid Stock Exchange
Groupe Pizzorno Environnement	GPE.PA	295	3.0	17.7	2.4	Paris
Lassila & Tikanoja Oyj	LAT1V.HE	430	2.4	145.8	1.9	Helsinki
Mo-BRUK S.A.	MBR.WA	293	8.3	15.1	4.1	Warsaw Stock Exchange
LanzaTech Global, Inc.	LNZA	65	-0.3	-0.4	4.1	NASDAQ Capital Market
Norva24 Group AB (Publ)	NORVA.ST	684	7.3	39.1	3.0	Stockholm Stock Exchange
Orzel Bialy S.A.	OBL.WA	176	4.9	6.4	0.9	Warsaw Stock Exchange
Montrose Environmental Group, Inc.	MEG	763	48.6	-10.8	1.7	New York Stock Exchange
Nupur Recyclers Limited	NRL.NS	63	20.9	36.9	4.5	National Stock Exchange of India
Enviri Corporation	NVRI	709	-3.9	-5.7	1.7	New York Stock Exchange
Perma-Fix Environmental Services, Inc.	PESI	204	-19.0	-10.2	3.4	NASDAQ Capital Market
Orizon Valorização de Resíduos S.A.	ORVR3.SA	816	6.7	73.0	5.7	São Paulo
Scandinavian Enviro Systems AB (publ)	SES.ST	88	12.8	11.6	1.6	Stockholm Stock Exchange
Renewi plc	RWI.AS	973	1.1	-13.8	2.7	Amsterdam
Séché Environnement SA	SCHP.PA	826	-0.3	22.3	2.2	Paris
Renewi plc	RWI.L	950	2.5	59.2	1.7	London Stock Exchange
Secure Energy Services Inc.	SES.TO	2,526	6.4	18.8	3.8	Toronto Stock Exchange
Republic Services, Inc.	RSG	75,356	12.7	36.2	6.5	New York Stock Exchange
Studsvik AB (publ)	SVIK.ST	165	35.1	159.4	4.1	Stockholm Stock Exchange
Tomra Systems ASA	TOM.OL	4,808	13.5	44.7	7.7	Oslo Stock Exchange
Veolia Environnement S.A.	VIE.PA	25,926	2.1	20.2	1.7	Paris
Waste Connections, Inc.	WCN.TO	46,478	16.4	73.8	5.8	Toronto Stock Exchange
Veolia Environnement S.A.	VVD.DE	26,192	2.1	20.2	1.7	Frankfurt Stock Exchange
Waste Connections, Inc.	WCN	46,700	16.6	74.2	5.8	New York Stock Exchange
VA Tech Wabag Limited	WABAG.BO	1,066	21.1	26.6	3.7	Bombay Stock Exchange
VA Tech Wabag Limited	WABAG.NS	1,066	21.1	26.6	3.7	National Stock Exchange of India
Waste Management, Inc.	UWS.DE	91,485	10.3	34.2	10.6	Frankfurt Stock Exchange
Waste Management, Inc.	WM	91,387	10.3	34.2	10.6	New York Stock Exchange