Republic Services, Inc.

Republic Services, Inc.

RSGยทNYSE

$204.20

+1.3%
IndustrialsWaste Management

Republic Services, Inc., together with its subsidiaries, offers environmental services in the United States. The company offers collection and processing of recyclable materials, collection, transfer and disposal of non-hazardous solid waste, and other environmental solutions. Its collection services include curbside collection of material for transport to transfer stations, landfills, or recycling processing centers; supply of recycling and waste containers; and renting of compactors. In addition, the company engages in the processing and sale of old corrugated containers, old newsprint, aluminum, glass, and other materials; and provision of landfill and transfer services. Further, it offers disposal of non-hazardous solid and liquid material and in-plant services, such as transportation and logistics. It serves small-container, large-container, and residential customers. As of December 31, 2021, the company operated through 356 collection operations, 239 transfer stations, 198 active landfills, 71 recycling processing centers, 6 saltwater disposal wells, and 7 deep injection wells, as well as 3 treatment, recovery, and disposal facilities in 41 states. It also operated 77 landfill gas-to-energy and renewable energy projects and had 124 closed landfills. The company was incorporated in 1996 and is based in Phoenix, Arizona.

At a Glance

Live Snapshot
Market Cap$62.83B
EPS6.8600
P/E Ratio29.77
Earnings Date08/04/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 29.8).

Valuation inputs: P/E 29.8, earnings yield +3.4%, momentum +1.3%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +17.9%, ROIC +8.8%).

Profitability stack: net margin +12.9%, ROE +17.9%, ROIC +8.8%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +65.2%, momentum +1.3%, net margin +12.9%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

rsg

Republic Services, Inc. Market vs Earnings Trajectory

RSG ยท NYSE

Loading price and EPS data...

Republic Services, Inc.

Republic Services, Inc. Fair Value Envelope

RSG ยท NYSE

Our analysis suggests that RSG has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $204.2, this represents a potential HIDDEN relative to our calculated worth for Republic Services, Inc..

Intrinsic Value
Current Price: $204.2
3Y+46.0%
5Y+126.0%
10Y+283.0%
3Y+23.0%
5Y+63.0%
10Y+77.0%
3Y+44.0%
5Y+121.0%
10Y+249.0%
3Y+35.0%
5Y+74.0%
10Y+132.0%
3Y+39.0%
5Y+89.0%
10Y+162.0%
3Y+18.0%
5Y+47.0%
10Y+67.0%
Republic Services, Inc.

Republic Services, Inc. Profit Bridge

RSG ยท NYSE
Revenue16.59B
Cost of Goods Sold (11.56B)
Gross Profit5.03B
Operating Expenses (1.71B)
Operating Income3.32B
Interest Expense (574.00M)
Other Income/Expense-728.00M
Pretax Income2.59B
Income Tax (455.00M)
Net Income2.14B
Net Income
2.14B

Profitability Analysis

Gross Margin

30.3%

Moderate margins typical of competitive industries. Monitor for pricing pressure or rising costs.

Operating Margin

20.0%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

12.9%

Strong net margins indicate efficient operations and favorable tax/interest management.

Effective Tax Rate

17.5%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

30.34%
Gross Profit Margin
-1%
3Y+6.0%
5Y-24.0%
10Y+10.0%
20.02%
Operating Profit Margin
3Y+12.0%
5Y+19.0%
10Y+17.0%
12.89%
Net Profit Margin
1%
3Y+17.0%
5Y+35.0%
10Y+98.0%
17.87%
Return on Equity
3Y+16.0%
5Y+57.0%
10Y+124.0%
6.22%
Return on Assets
-1%
3Y+22.0%
5Y+51.0%
10Y+110.0%
8.83%
Return on Invested Capital
-5%
3Y+18.0%
5Y+30.0%
10Y+62.0%
RSG

Republic Services, Inc. Cash Conversion Engine

RSG ยท NYSE
Net Income2.14B
Depreciation & Amortization1.93B
Stock-Based Compensation0.00
Change in Working Capital-359.00M
Others319.00M
Capital Expenditures-1.89B
Free Cash Flow2.41B

Cash Flow Quality Analysis

FCF Conversion Rate

112.6%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

43.9%

Capital-intensive operations require significant reinvestment. Monitor whether CapEx is maintenance or growth-oriented.

FCF Growth Trend

+15.8%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$359.00M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Exceptional cash generation: High-quality earnings converting to growing free cash flow. The company demonstrates strong pricing power, efficient operations, and disciplined capital allocation.

rsg

Republic Services, Inc. Funding & Solvency Profile

RSG ยท NYSE
Cash & Cash Equivalents118.00M
Net Receivables1.92B
Inventory0.00
Other Current Assets183.00M
Total Current Assets3 B
Property, Plant & Equipment12.70B
Goodwill & Intangible Assets17.57B
Long-Term Investments0.00
Other Non-Current Assets1.82B
Total Non-Current Assets15 B
Total Assets
34.60B

Financial Health Analysis

Current Ratio

0.67x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

1.89x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

-1230000000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

7% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

rsg

Republic Services, Inc. Street Expectations Map

RSG ยท NYSE

Wall Street analysts project that RSG stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 239.29, with estimates ranging from a low of 223.00 to a high of 255.00.

Lowest Target
223.00
9.21%
Consensus Target
239.29
17.18%
Highest Target
255.00
24.88%

The consensus 1-year price target stands at 239.29, with estimates ranging from a low of 223.00 to a high of 255.00.

Analyst Consensus Analysis

Upside Potential

+17.2%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

13.4% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

rsg

Republic Services, Inc. Insider Positioning

RSG ยท NYSE

During the last 12 months, insiders have purchased $8.38M and sold $1.82M worth of RSG shares, resulting in $6.56M of net buying activity.

3 Months

Bought

35.3K

7.28M

Sold

221

47.81K

Net Activity

+7.2M

+$7.23M

3-6 Months

Bought

478

100.12K

Sold

0

0.00

Net Activity

+100K

+$100K

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

4.3K

1.00M

Sold

7.6K

1.78M

Net Activity

-776K

-$776K

Top Buyers

1
CIL

Cascade Investment, L.L.C.

10 Percent Owner

39.6K sharesโ€ข3 transactions

$8.28M

2
WK

Weymouth Katharine

Director

478 sharesโ€ข1 transactions

$100K

Top Sellers

1
BG

Brummer Gregg

Officer: Evp, Coo

7.3K sharesโ€ข1 transactions

$1.72M

2
CE

Carlsen Elyse

Officer: Cao

456 sharesโ€ข2 transactions

$107K

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $6.56M net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

4.59:1

Exceptional buy/sell ratio. Buying dramatically outweighs sellingโ€”one of the strongest possible insider signals.

Recent Trend (3 Months)

$7.23M

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

Balanced

2 insider buyers and 2 sellers. Equal participation suggests mixed or neutral insider views.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

0.29%
Dividend Yield
-4%
3Y-22.0%
5Y-33.0%
10Y-51.0%
ย 

rsg Dividend History

RSG
10Y CAGR +8%
Latest $0.625
Annual $3.08
5 year growth trend
Last Period: +0%