investorscraft@gmail.com

Intrinsic Value of Clean Harbors, Inc. (CLH)

Previous Close$232.88
Intrinsic Value
Upside potential
Previous Close
$232.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount