
Republic Services Inc
NYSE:RSG

Intrinsic Value
The intrinsic value of one
RSG
stock under the Base Case scenario is
160.73
USD.
Compared to the current market price of 233.34 USD,
Republic Services Inc
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Republic Services Inc
Fundamental Analysis

Bear thesis 1: Heightened regulatory scrutiny and potential landfill restrictions could force Republic Services to spend heavily on environmental compliance, reducing margins and constraining its ability to expand disposal capacity in core markets.
Bull thesis 1: Republic Services’ long-term municipal contracts and integrated collection and disposal operations create a high barrier to entry, supporting consistent revenue growth and stable cash flows.

Revenue & Expenses Breakdown
Republic Services Inc
Balance Sheet Decomposition
Republic Services Inc
Current Assets | 2.4B |
Cash & Short-Term Investments | 74m |
Receivables | 2.1B |
Other Current Assets | 261m |
Non-Current Assets | 30B |
Long-Term Investments | 637m |
PP&E | 12.1B |
Intangibles | 16.5B |
Other Non-Current Assets | 722m |
Free Cash Flow Analysis
Republic Services Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Republic Services Inc
Revenue
|
16B
USD
|
Cost of Revenue
|
-9.2B
USD
|
Gross Profit
|
6.9B
USD
|
Operating Expenses
|
-3.6B
USD
|
Operating Income
|
3.2B
USD
|
Other Expenses
|
-1.2B
USD
|
Net Income
|
2B
USD
|
RSG Profitability Score
Profitability Due Diligence
Republic Services Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Republic Services Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
RSG Solvency Score
Solvency Due Diligence
Republic Services Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Republic Services Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RSG Price Targets Summary
Republic Services Inc
According to Wall Street analysts, the average 1-year price target for
RSG
is 250.38 USD
with a low forecast of 210.47 USD and a high forecast of 278.25 USD.
Dividends
Current shareholder yield for RSG 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
RSG
stock under the Base Case scenario is
160.73
USD.
Compared to the current market price of 233.34 USD,
Republic Services Inc
is
Overvalued by 31%.