Previous Close | $232.88 |
Intrinsic Value | $32.42 |
Upside potential | -86% |
Data is not available at this time.
Clean Harbors, Inc. operates as a leading provider of environmental, energy, and industrial services across North America. The company specializes in hazardous waste management, recycling, and disposal services, catering to industries such as manufacturing, chemical, and oil & gas. Its core revenue model is driven by service contracts, emergency response solutions, and recurring waste handling fees, positioning it as a critical infrastructure partner for regulatory compliance and sustainability initiatives. The company holds a dominant market position due to its extensive network of treatment facilities and proprietary technologies, which create high barriers to entry. Clean Harbors benefits from long-term customer relationships and regulatory tailwinds, as stringent environmental policies drive demand for its specialized services. Its diversified service portfolio, including industrial cleaning and oil re-refining, further strengthens its competitive moat in a fragmented but growing industry.
Clean Harbors reported revenue of $5.89 billion for FY 2024, with net income of $402.3 million, reflecting a disciplined cost structure and pricing power in its niche markets. Diluted EPS stood at $7.42, supported by operational efficiency and scale advantages. Operating cash flow of $777.8 million underscores strong cash conversion, though capital expenditures of $432.2 million indicate ongoing investments in capacity and compliance infrastructure.
The company demonstrates robust earnings power, with its asset-light service model driving high returns on invested capital. Its ability to monetize regulatory-driven demand—such as hazardous waste disposal permits—enhances capital efficiency. Free cash flow generation remains healthy after accounting for maintenance capex, enabling deleveraging and selective growth investments.
Clean Harbors maintains a solid liquidity position with $687.2 million in cash and equivalents, against total debt of $3.04 billion. The debt load is manageable given stable cash flows, though leverage metrics warrant monitoring amid cyclical end-market exposure. The balance sheet supports strategic acquisitions and organic expansion.
Growth is fueled by regulatory tailwinds and cross-selling opportunities across its service lines. The company does not pay a dividend, opting instead to reinvest cash flows into high-return projects and M&A to consolidate its market leadership. Recent trends suggest mid-single-digit organic revenue growth with margin expansion potential.
The market values Clean Harbors at a premium to peers, reflecting its defensive growth profile and scarcity value in environmental services. Current multiples imply expectations of sustained mid-teens ROIC and incremental market share gains, though execution risks around large-scale projects could introduce volatility.
Clean Harbors’ strategic advantages include its nationwide footprint, regulatory expertise, and mission-critical service offerings. The outlook remains positive, with increasing corporate sustainability commitments and public-sector spending on environmental remediation likely to drive demand. Execution on operational synergies and technological adoption will be key to maintaining its industry leadership.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |