TSPCF (Cleanaway Waste Management) Intrinsic Value: Projected FCF: $1.47 (As of Aug. 29, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSPCF Cleanaway Waste Management Ltd TSPCF
85 GF Score
Price $1.93
GF Value $2.31
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Cleanaway Waste Management Intrinsic Value: Projected FCF?

Cleanaway Waste Management TSPCF 85 Intrinsic Value: Projected FCF is $1.47 as of Aug. 29, 2026. GuruFocus rates TSPCF with a GF Score™ of 85/100 and a GF Value™ of $2.31 (Modestly Undervalued). The stock has 7 warning signs investors should review. Among 126 Waste Management companies, Cleanaway Waste Management ranks better than 52.38% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-29), Cleanaway Waste Management's Intrinsic Value: Projected FCF is $1.47. The stock price of Cleanaway Waste Management is $1.925. Therefore, Cleanaway Waste Management's Price-to-Intrinsic-Value-Projected-FCF of today is 1.3.

The historical rank and industry rank for Cleanaway Waste Management's Intrinsic Value: Projected FCF or its related term are showing as below:

TSPCF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.12   Med: 1.43   Max: 1.64
Current: 1.31

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Cleanaway Waste Management was 1.64. The lowest was 1.12. And the median was 1.43.

TSPCF's Price-to-Projected-FCF is ranked better than
52.38% of 126 companies
in the Waste Management industry
Industry Median: 1.325 vs TSPCF: 1.31

Cleanaway Waste Management  (OTCPK:TSPCF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Cleanaway Waste Management's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1.925/1.3505238066092
=1.43

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Cleanaway Waste Management Intrinsic Value: Projected FCF Related Terms


Cleanaway Waste Management Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Cleanaway Waste Management's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Cleanaway Waste Management Intrinsic Value: Projected FCF Chart

Cleanaway Waste Management Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25 Jun26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.22 1.16 1.25 1.29 1.47

Cleanaway Waste Management Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 1.25 0.00 1.29 0.00 1.47

TSPCF vs WM, RSG, WCN: Intrinsic Value: Projected FCF Comparison

For the Waste Management subindustry, Cleanaway Waste Management's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Cleanaway Waste Management Price-to-Projected-FCF vs Waste Management Industry

For the Waste Management industry and Industrials sector, Cleanaway Waste Management's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Cleanaway Waste Management's Price-to-Projected-FCF falls into.


TSPCF
85GF Score
Cleanaway Waste Management Ltd TSPCF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cleanaway Waste Management Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Cleanaway Waste Management's Free Cash Flow(6 year avg) = $112.68.

Cleanaway Waste Management's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(11.773635598597*112.67728571429+2119.888*0.8)/2238.044
=1.35

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $1.47 mean?
Cleanaway Waste Management (TSPCF) has a Intrinsic Value: Projected FCF of $1.47 as of Aug. 29, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Cleanaway Waste Management and its competitors. According to the industry distribution chart, Cleanaway Waste Management ranks #60 out of 126 companies in the Waste Management industry, placing it in the top 47.6%.
Is Cleanaway Waste Management's Intrinsic Value: Projected FCF too high?
Cleanaway Waste Management's current Intrinsic Value: Projected FCF is $1.47. The Waste Management industry median Intrinsic Value: Projected FCF is 1.33. Cleanaway Waste Management's value of $1.47 is 10.9% above this industry median. Based on the distribution chart, Cleanaway Waste Management ranks #60 out of 126 companies in the Waste Management industry, which is above the industry midpoint. Overall, Cleanaway Waste Management has a GF Score™ of 85/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Cleanaway Waste Management's Intrinsic Value: Projected FCF compare to WM and RSG?
According to the Waste Management industry distribution chart, Cleanaway Waste Management ranks #60 out of 126 companies for Intrinsic Value: Projected FCF. This puts Cleanaway Waste Management in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.33. Cleanaway Waste Management's value of $1.47 is 10.9% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Waste Management company?
The median Intrinsic Value: Projected FCF among Waste Management companies is 1.33, based on 126 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Cleanaway Waste Management's current Intrinsic Value: Projected FCF of $1.47 is 10.9% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Cleanaway Waste Management and its competitors. For the Waste Management industry, the median Intrinsic Value: Projected FCF is 1.33 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Cleanaway Waste Management's current Intrinsic Value: Projected FCF is $1.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cleanaway Waste Management stock overvalued right now?
Based on GuruFocus' analysis, Cleanaway Waste Management (TSPCF) is currently considered Modestly Undervalued. The stock's GF Value™ is $2.31, compared to a current price of $1.93 — trading 16.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is $1.47 and 10.9% above the Waste Management industry median of 1.33. Cleanaway Waste Management's overall GF Score™ is 85/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Cleanaway Waste Management (TSPCF), the current Intrinsic Value: Projected FCF is $1.47 as of Aug. 29, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Cleanaway Waste Management (TSPCF) Overvalued in 2026?

Based on GuruFocus' analysis, Cleanaway Waste Management stock appears to be undervalued. The current stock price of $1.93 is trading 16.7% below its estimated GF Value™ of $2.31. GuruFocus considers Cleanaway Waste Management to be Modestly Undervalued.

Key valuation signals for TSPCF:

  • Intrinsic Value: Projected FCF: $1.47
  • GF Value™: $2.31 vs. price of $1.93 (16.7% below fair value)
  • GF Score™: 85/100 with 7 warning signs
  • Industry Position: 10.9% above the Waste Management median (#60 of 126)

No single metric tells the full story. See the TSPCF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cleanaway Waste Management Business Description

Other Exchanges TG9:GermanyCWY:Australia
Address No: 441 St Kilda Road, Level 4, Melbourne, VIC, AUS, 3004
Cleanaway Waste Management is Australia's largest waste management business with a national footprint in the collection and disposal of waste. It is active in municipal and commercial and industrial waste stream segments and in nonhazardous and hazardous liquid and medical waste. While Cleanaway is allocating greater capital to waste processing and treatment, earnings remain skewed toward waste collection. The company is particularly strong in commercial, industrial, and municipal waste collection with strong market share in all large Australian metro waste collection markets.
85GF Score

Get the complete analysis for TSPCF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$1.93
Price
$2.31
GF Value