Republic Services Inc
NYSE:RSG

Watchlist Manager
Republic Services Inc Logo
Republic Services Inc
NYSE:RSG
Watchlist
Price: 217.86 USD 0.49% Market Closed
Market Cap: 68.2B USD
Have any thoughts about
Republic Services Inc?
Write Note

Intrinsic Value

The intrinsic value of one RSG stock under the Base Case scenario is 153.81 USD. Compared to the current market price of 217.86 USD, Republic Services Inc is Overvalued by 29%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RSG Intrinsic Value
153.81 USD
Overvaluation 29%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Republic Services Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for RSG cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about RSG?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Republic Services Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Republic Services Inc

Provide an overview of the primary business activities
of Republic Services Inc.

What unique competitive advantages
does Republic Services Inc hold over its rivals?

What risks and challenges
does Republic Services Inc face in the near future?

Has there been any significant insider trading activity
in Republic Services Inc recently?

Summarize the latest earnings call
of Republic Services Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Republic Services Inc.

Provide P/S
for Republic Services Inc.

Provide P/E
for Republic Services Inc.

Provide P/OCF
for Republic Services Inc.

Provide P/FCFE
for Republic Services Inc.

Provide P/B
for Republic Services Inc.

Provide EV/S
for Republic Services Inc.

Provide EV/GP
for Republic Services Inc.

Provide EV/EBITDA
for Republic Services Inc.

Provide EV/EBIT
for Republic Services Inc.

Provide EV/OCF
for Republic Services Inc.

Provide EV/FCFF
for Republic Services Inc.

Provide EV/IC
for Republic Services Inc.

Show me price targets
for Republic Services Inc made by professional analysts.

What are the Revenue projections
for Republic Services Inc?

How accurate were the past Revenue estimates
for Republic Services Inc?

What are the Net Income projections
for Republic Services Inc?

How accurate were the past Net Income estimates
for Republic Services Inc?

What are the EPS projections
for Republic Services Inc?

How accurate were the past EPS estimates
for Republic Services Inc?

What are the EBIT projections
for Republic Services Inc?

How accurate were the past EBIT estimates
for Republic Services Inc?

Compare the revenue forecasts
for Republic Services Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Republic Services Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Republic Services Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Republic Services Inc compared to its peers.

Compare the P/E ratios
of Republic Services Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Republic Services Inc with its peers.

Analyze the financial leverage
of Republic Services Inc compared to its main competitors.

Show all profitability ratios
for Republic Services Inc.

Provide ROE
for Republic Services Inc.

Provide ROA
for Republic Services Inc.

Provide ROIC
for Republic Services Inc.

Provide ROCE
for Republic Services Inc.

Provide Gross Margin
for Republic Services Inc.

Provide Operating Margin
for Republic Services Inc.

Provide Net Margin
for Republic Services Inc.

Provide FCF Margin
for Republic Services Inc.

Show all solvency ratios
for Republic Services Inc.

Provide D/E Ratio
for Republic Services Inc.

Provide D/A Ratio
for Republic Services Inc.

Provide Interest Coverage Ratio
for Republic Services Inc.

Provide Altman Z-Score Ratio
for Republic Services Inc.

Provide Quick Ratio
for Republic Services Inc.

Provide Current Ratio
for Republic Services Inc.

Provide Cash Ratio
for Republic Services Inc.

What is the historical Revenue growth
over the last 5 years for Republic Services Inc?

What is the historical Net Income growth
over the last 5 years for Republic Services Inc?

What is the current Free Cash Flow
of Republic Services Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Republic Services Inc.

Business Breakdown

Republic Services Inc. emerges as a leading provider in the waste management industry, characterized by a commitment to sustainability and operational excellence. Founded in 1998 and headquartered in Phoenix, Arizona, the company serves millions of customers across the United States, offering a range of services including residential waste collection, commercial waste management, recycling, and landfill operations. Republic Services has strategically positioned itself as a key player in the environmental sector, capitalizing on the increasing societal focus on recycling and waste reduction. With a robust network of over 190 landfills and 200 recycling facilities, the company is not only meet...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Republic Services Inc

Current Assets 2.3B
Cash & Short-Term Investments 83.4m
Receivables 2B
Other Current Assets 288.2m
Non-Current Assets 29.5B
Long-Term Investments 672.7m
PP&E 11.8B
Intangibles 16.3B
Other Non-Current Assets 699m
Current Liabilities 3.6B
Accounts Payable 1.2B
Accrued Liabilities 1.1B
Other Current Liabilities 1.3B
Non-Current Liabilities 16.9B
Long-Term Debt 12B
Other Non-Current Liabilities 4.9B
Efficiency

Earnings Waterfall
Republic Services Inc

Revenue
15.8B USD
Cost of Revenue
-9.3B USD
Gross Profit
6.5B USD
Operating Expenses
-3.4B USD
Operating Income
3.1B USD
Other Expenses
-1.2B USD
Net Income
2B USD

Free Cash Flow Analysis
Republic Services Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3 2024, Republic Services reported a 7% revenue growth and a 14% increase in adjusted EBITDA, with adjusted earnings per share at $1.81. The company expanded its adjusted EBITDA margin by 210 basis points, driven by strong pricing, despite a 1.2% decline in organic volume. Looking ahead, 2024 revenue is expected to trend toward the low end of guidance due to cyclical softness, while adjusted EBITDA guidance remains optimistic. For 2025, mid-single-digit revenue growth is anticipated, supported by pricing strategies and sustainability investments, alongside a $20 million annual cost savings from a new management system by 2025.

What is Earnings Call?
Fundamental Scores

RSG Profitability Score
Profitability Due Diligence

Republic Services Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
58/100
Profitability
Score

Republic Services Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

RSG Solvency Score
Solvency Due Diligence

Republic Services Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Average D/E
Short-Term Solvency
44/100
Solvency
Score

Republic Services Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RSG Price Targets Summary
Republic Services Inc

Wall Street analysts forecast RSG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RSG is 227.94 USD with a low forecast of 213.11 USD and a high forecast of 256.2 USD.

Lowest
Price Target
213.11 USD
2% Downside
Average
Price Target
227.94 USD
5% Upside
Highest
Price Target
256.2 USD
18% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for RSG?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Nov 26, 2024
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

RSG Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

RSG News

Other Videos

Profile

Republic Services Inc Logo
Republic Services Inc

Country

United States of America

Industry

Commercial Services & Supplies

Market Cap

68.2B USD

Dividend Yield

1%

Description

Republic Services, Inc. engages in the provision of services in the domestic non-hazardous solid waste industry. The company is headquartered in Phoenix, Arizona and currently employs 35,000 full-time employees. The firm's segments include Group 1, Group 2, and Corporate entities and other. Its Group 1 and Group 2 segments provide integrated waste management services. Group 1 consists of geographic areas located in the western United States. Group 2 consists of geographic areas located in the southeastern and mid-western United States, and the eastern seaboard of the United States. Its segments provide integrated environmental services, including collection, transfer, recycling, and disposal services. The company operates facilities in approximately 41 states through 345 collection operations, 220 transfer stations, 186 active landfills, 76 recycling processing centers, six treatment, recovery and disposal facilities, nine salt water disposal wells, and seven deep injection wells. The company also operates around 75 landfill gas and renewable energy projects and had post-closure responsibility for 128 closed landfills.

Contact

ARIZONA
Phoenix
18500 N Allied Way
+14806272700.0
www.republicservices.com

IPO

1998-07-01

Employees

35 000

Officers

President, CEO & Director
Mr. Jon Vander Ark
Executive VP & CFO
Mr. Brian M. DelGhiaccio
Executive VP & COO
Mr. Gregg K. Brummer
Executive VP, Chief Legal Officer, Chief Ethics & Compliance Officer and Corporate Secretary
Ms. Catharine D. Ellingsen
Executive VP & Chief Development Officer
Mr. Brian A. Bales
VP & Chief Accounting Officer
Ms. Elyse Carlsen
Show More
Vice President of Investor Relations
Aaron Evans
Executive VP & Chief Marketing Officer
Ms. Amanda Hodges
Executive VP & Chief Human Resources Officer
Ms. Courtney Rodriguez
Senior Vice President of Business Transformation
Ms. Nicole Giandinoto CFA, CTP
Show Less

See Also

Discover More
What is the Intrinsic Value of one RSG stock?

The intrinsic value of one RSG stock under the Base Case scenario is 153.81 USD.

Is RSG stock undervalued or overvalued?

Compared to the current market price of 217.86 USD, Republic Services Inc is Overvalued by 29%.

Back to Top