
Stericycle Inc
NASDAQ:SRCL

Intrinsic Value
The intrinsic value of one
SRCL
stock under the Base Case scenario is
75.58
USD.
Compared to the current market price of 93.7 USD,
Stericycle Inc
is
Overvalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Stericycle Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Stericycle Inc
Balance Sheet Decomposition
Stericycle Inc
Current Assets | 771.1m |
Cash & Short-Term Investments | 34.9m |
Receivables | 657.1m |
Other Current Assets | 79.1m |
Non-Current Assets | 4.7B |
PP&E | 1.2B |
Intangibles | 3.4B |
Other Non-Current Assets | 67.7m |
Free Cash Flow Analysis
Stericycle Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Stericycle Inc
Revenue
|
2.6B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
1B
USD
|
Operating Expenses
|
-795.6m
USD
|
Operating Income
|
219.8m
USD
|
Other Expenses
|
-183.8m
USD
|
Net Income
|
36m
USD
|
SRCL Profitability Score
Profitability Due Diligence
Stericycle Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Stericycle Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
SRCL Solvency Score
Solvency Due Diligence
Stericycle Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Score
Stericycle Inc's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SRCL Price Targets Summary
Stericycle Inc
Dividends
Current shareholder yield for SRCL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
SRCL
stock under the Base Case scenario is
75.58
USD.
Compared to the current market price of 93.7 USD,
Stericycle Inc
is
Overvalued by 19%.