Republic Services Inc
NYSE:RSG

Watchlist Manager
Republic Services Inc Logo
Republic Services Inc
NYSE:RSG
Watchlist
Price: 202.88 USD -0.6% Market Closed
Market Cap: 63.5B USD
Have any thoughts about
Republic Services Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one RSG stock under the Base Case scenario is 192.44 USD. Compared to the current market price of 202.88 USD, Republic Services Inc is Overvalued by 5%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

RSG Relative Value
Base Case
192.44 USD
Overvaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4
P/S
P/S
Price to Sales
4
vs History
3
vs Industry
14
Median 3Y
3.5
Median 5Y
3.3
Industry
1.2
Forward
3.9
More Details
32.3
P/E
P/E
Price to Earnings
32.3
vs History
19
vs Industry
12
Median 3Y
31
Median 5Y
30.4
Industry
16.2
Forward
32.1
More Details
16.7
P/OCF
P/OCF
Price to OCF
16.7
vs History
3
vs Industry
19
Median 3Y
14.7
Median 5Y
14
Industry
9.6
More Details
26
P/FCFE
P/FCFE
Price to FCFE
26
vs History
11
vs Industry
20
Median 3Y
20.9
Median 5Y
21.3
Industry
15.8
More Details
5.7
P/B
P/B
Price to Book Value
5.7
vs History
3
vs Industry
7
Median 3Y
4.7
Median 5Y
4.4
Industry
1.6
More Details
4.8
EV/S
EV/S
Enterprise Value to Sales
4.8
vs History
3
vs Industry
13
Median 3Y
4.4
Median 5Y
4.2
Industry
1.4
Forward
4.7
More Details
11.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.6
vs History
3
vs Industry
16
Median 3Y
10.9
Median 5Y
10.3
Industry
4.2
More Details
15.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.8
vs History
3
vs Industry
15
Median 3Y
14.6
Median 5Y
14.1
Industry
8.5
Forward
15.1
More Details
24.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
24.2
vs History
9
vs Industry
13
Median 3Y
23.4
Median 5Y
22.4
Industry
11.9
Forward
23.6
More Details
19.8
EV/OCF
EV/OCF
Enterprise Value to OCF
19.8
vs History
3
vs Industry
17
Median 3Y
18.1
Median 5Y
17.4
Industry
10.2
More Details
39.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
39.6
vs History
1
vs Industry
11
Median 3Y
33.8
Median 5Y
32
Industry
13.8
More Details
2.5
EV/IC
EV/IC
Enterprise Value to IC
2.5
vs History
3
vs Industry
15
Median 3Y
2.1
Median 5Y
2
Industry
1.1
More Details

Multiples Across Competitors

RSG Competitors Multiples
Republic Services Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Republic Services Inc
NYSE:RSG
63.6B USD 4 32.3 15.8 24.2
US
Waste Management Inc
NYSE:WM
81.9B USD 3.8 31 15.2 22.9
CA
Waste Connections Inc
TSX:WCN
63.7B CAD 5.1 47.1 18.7 30.7
US
Veralto Corp
NYSE:VLTO
25.5B USD 5 31.6 21.2 22.7
US
Rollins Inc
NYSE:ROL
22.6B USD 6.8 48.2 30.4 35.6
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 -37.4 17.9 95
UK
Rentokil Initial PLC
LSE:RTO
10B GBP 1.9 25.5 10.1 17
US
Clean Harbors Inc
NYSE:CLH
12.4B USD 2.1 29.7 13.5 21.4
US
Tetra Tech Inc
NASDAQ:TTEK
10.7B USD 2.5 32 19.3 22.1
US
Stericycle Inc
NASDAQ:SRCL
6.7B USD 2.5 185.3 18.5 36.5
US
Casella Waste Systems Inc
NASDAQ:CWST
6.7B USD 4.5 981.4 22.2 69.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Republic Services Inc
NYSE:RSG
Average EV/EBITDA: 18.4
15.8
9%
1.8
US
Waste Management Inc
NYSE:WM
15.2
11%
1.4
CA
Waste Connections Inc
TSX:WCN
18.7
12%
1.6
US
Veralto Corp
NYSE:VLTO
21.2
7%
3
US
Rollins Inc
NYSE:ROL
30.4
12%
2.5
CA
GFL Environmental Inc
TSX:GFL
17.9
15%
1.2
UK
Rentokil Initial PLC
LSE:RTO
10.1
3%
3.4
US
Clean Harbors Inc
NYSE:CLH
13.5
11%
1.2
US
Tetra Tech Inc
NASDAQ:TTEK
19.3
12%
1.6
US
Stericycle Inc
NASDAQ:SRCL
18.5
9%
2.1
US
Casella Waste Systems Inc
NASDAQ:CWST
22.2
18%
1.2

See Also

Summary
RSG intrinsic value, competitors valuation, and company profile.
DCF Valuation
RSG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RSG stock valuation using valuation multiples.
Wall Street Estimates
RSG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
RSG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 212,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.