Onterris Inc (ONT) is overvalued and Waste Management Inc (WM) is slightly overvalued.
Both trade above our estimate of their intrinsic value. WM is the closer of the two: -17%, against -61% for ONT.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 8.6% (average of 2 methods) values the shares at $10.52; the price of $16.94 is 61% above that value, and 78% of that value comes from beyond year five.
Leak Score 20/100 on 7 of 12 signals
Discounting its cash flows at 7.4% (average of 3 methods) values the shares at $177.64; the price of $207.68 is 17% above that value, and 82% of that value comes from beyond year five.
Leak Score 51/100 on 10 of 12 signals
| Metric | ONT | WM |
|---|---|---|
| Verdict | Overvalued | Slightly overvalued |
| Price | $16.94 | $207.68 |
| Intrinsic value | $10.52 | $177.64 |
| Margin of safety | -61% | -17% |
| Leak Score | 20/100 (7/12) | 51/100 (10/12) |
| Market cap | $595M | $83.0B |
| Revenue growth, 5 years | 20.4% | 10.6% |
| Operating margin | 1.1% | 18.5% |
| Net margin | -1.4% | 11.1% |
| Return on equity | -2.4% | 29.8% |
| Debt to equity | 0.97 | 2.35 |
| P/E | — | 29.4x |
| Forward P/E | 82.2x | 22.9x |
| P/B | 1.4x | 8.4x |
| Dividend yield | — | 1.8% |