image
Industrials - Waste Management - NYSE - US
$ 230.93
-1.91 %
$ 72.1 B
Market Cap
35.53
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RSG stock under the worst case scenario is HIDDEN Compared to the current market price of 231 USD, Republic Services, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RSG stock under the base case scenario is HIDDEN Compared to the current market price of 231 USD, Republic Services, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RSG stock under the best case scenario is HIDDEN Compared to the current market price of 231 USD, Republic Services, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RSG

image
$250.0$250.0$240.0$240.0$230.0$230.0$220.0$220.0$210.0$210.0$200.0$200.0$190.0$190.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
16 B REVENUE
7.13%
3.2 B OPERATING INCOME
14.96%
2.04 B NET INCOME
18.05%
3.94 B OPERATING CASH FLOW
8.80%
-2.56 B INVESTING CASH FLOW
30.16%
-1.4 B FINANCING CASH FLOW
-2258.48%
4.05 B REVENUE
-0.74%
803 M OPERATING INCOME
-5.07%
512 M NET INCOME
-9.40%
1.02 B OPERATING CASH FLOW
1.88%
-812 M INVESTING CASH FLOW
-27.79%
-210 M FINANCING CASH FLOW
72.14%
Balance Sheet Republic Services, Inc.
image
Current Assets 2.41 B
Cash & Short-Term Investments 282 M
Receivables 1.82 B
Other Current Assets 303 M
Non-Current Assets 30 B
Long-Term Investments 0
PP&E 11.9 B
Other Non-Current Assets 18.1 B
5.62 %36.66 %55.92 %Total Assets$32.4b
Current Liabilities 4.13 B
Accounts Payable 1.34 B
Short-Term Debt 917 M
Other Current Liabilities 1.87 B
Non-Current Liabilities 16.9 B
Long-Term Debt 189 M
Other Non-Current Liabilities 16.7 B
6.41 %4.37 %8.89 %79.44 %Total Liabilities$21.0b
EFFICIENCY
Earnings Waterfall Republic Services, Inc.
image
Revenue 16 B
Cost Of Revenue 9.35 B
Gross Profit 6.68 B
Operating Expenses 3.49 B
Operating Income 3.2 B
Other Expenses 1.15 B
Net Income 2.04 B
18b18b16b16b14b14b12b12b10b10b8b8b6b6b4b4b2b2b0016b(9b)7b(3b)3b(1b)2bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
41.68% GROSS MARGIN
41.68%
19.94% OPERATING MARGIN
19.94%
12.74% NET MARGIN
12.74%
17.91% ROE
17.91%
6.31% ROA
6.31%
9.20% ROIC
9.20%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Republic Services, Inc.
image
3b3b2b2b2b2b1b1b500m500m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 2.04 B
Depreciation & Amortization 1.78 B
Capital Expenditures -1.86 B
Stock-Based Compensation 42 M
Change in Working Capital 0
Others -21 M
Free Cash Flow 2.08 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Republic Services, Inc.
image
Wall Street analysts predict an average 1-year price target for RSG of $223 , with forecasts ranging from a low of $201 to a high of $264 .
RSG Lowest Price Target Wall Street Target
201 USD -12.96%
RSG Average Price Target Wall Street Target
223 USD -3.58%
RSG Highest Price Target Wall Street Target
264 USD 14.32%
Price
Max Price Target
Min Price Target
Average Price Target
270270260260250250240240230230220220210210200200190190180180170170May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.29% DIVIDEND YIELD
0.58 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.5002.5002.0002.0001.5001.5001.0001.0000.5000.5000.0000.0000.280.30.320.3450.3750.4050.4250.460.4950.580.280.30.320.3450.3750.4050.4250.460.4950.5350.580.30.320.3450.3750.4050.4250.460.4950.5350.5350.31.160.321.240.3451.330.3751.440.4051.560.4251.660.461.770.4951.910.5352.060.582.230.582015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Republic Services, Inc.
image
Sold
0-3 MONTHS
1.96 M USD 2
3-6 MONTHS
1.47 M USD 2
6-9 MONTHS
650 K USD 1
9-12 MONTHS
1.21 M USD 1
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
115 K USD 2
9-12 MONTHS
7. News
Republic Services Transforming and Growing Republic Services, Inc. (RSG) builds environmental services portfolio for more growth. fxempire.com - 2 weeks ago
Trump's Liberation Day: What's Working In A Tariff Tantrum? Focus on oil & gas, waste management, and REITs as they have been performing well and are tariff-agnostic. Avoiding investments in the auto sector and hard asset Mag 7 stocks due to their tariff focus. The tariff policy details are crucial for understanding market dynamics and making informed investment decisions. seekingalpha.com - 2 weeks ago
Republic Services, Inc. Sets Date for First Quarter 2025 Earnings Release and Conference Call PHOENIX , April 1, 2025 /PRNewswire/ -- Republic Services, Inc. (NYSE: RSG) will release its first quarter financial results after market close on Thursday, April 24, 2025, and host an investor conference call at 5 p.m. Eastern Time that day. prnewswire.com - 2 weeks ago
Reasons Why You Should Hold RSG Stock in Your Portfolio Now RSG's commitment to sustainability and shareholders is boosting its prospects. However, high operating costs are a major headwind. zacks.com - 3 weeks ago
Republic Services, Blue Polymers Celebrate Opening of Indianapolis Plastics Recycling Complex Polymer Center and Blue Polymers facilities are designed to produce 175 million pounds of recycled plastics annually for sustainable packaging and other uses INDIANAPOLIS , March 18, 2025 /PRNewswire/ -- Leaders from Republic Services, Inc. (NYSE: RSG) and Blue Polymers, LLC, today celebrated the opening of North America's first Polymer Center and Blue Polymers plastics recycling complex, transforming plastics circularity from curbside collection to consumer packaging and back again. Republic Services and Blue Polymers opened North America's first Polymer Center-Blue Polymers complex. prnewswire.com - 1 month ago
Republic Services Named One of the World's Most Ethical Companies for Seventh Time Company recognized for robust ethics, compliance and governance programs PHOENIX , March 11, 2025 /PRNewswire/ -- For the seventh year, Republic Services, Inc. (NYSE: RSG) has received the World's Most Ethical Companies® recognition by Ethisphere, a global leader in defining and advancing the standards of the ethical business practices. Republic Services is one of 136 companies spanning 19 countries and 44 industries to be recognized in 2025. prnewswire.com - 1 month ago
3 Stocks to Consider With a Possible Recession on the Table As of early March 2025, investors—and consumers—have once again begun to feel skittish about the possibility of an impending recession. At least two major factors have contributed most recently to this sentiment: first, a dreaded inverted yield curve in the final days of February, and second, the Atlanta Fed's model to predict GDP growth for the first quarter of the year was revised down to -2.8% on March 3, when it had been +4.0% about a month before. marketbeat.com - 1 month ago
Republic Services Stock Rises 17% YTD: Here's What You Should Know RSG continues to benefit from increasing environmental concerns, rapid industrialization and an increase in population. zacks.com - 1 month ago
Republic Services Celebrates Winners of 2025 ROAD-EO National Championship Safety and skills competition recognizes best-of-the-best drivers, equipment operators and technicians PHOENIX , Feb. 25, 2025 /PRNewswire/ -- Republic Services, Inc. (NYSE: RSG), a leader in the environmental services industry, today announced the winners of its 2025 ROAD-EO National Championship. Held every two years in Phoenix, the event recognizes the company's most skilled collection drivers, equipment operators and technicians from across North America. prnewswire.com - 1 month ago
BGL Announces the Sale of Shamrock Environmental to Republic Services CLEVELAND , Feb. 24, 2025 /PRNewswire/ -- Brown Gibbons Lang & Company (BGL), a leading independent investment bank and financial advisory firm, is pleased to announce the sale of Shamrock Environmental (Shamrock), a premier, vertically integrated industrial waste and wastewater services platform and portfolio company of CenterOak Partners, to Republic Services, Inc. (NYSE: RSG). BGL's Environmental Infrastructure investment banking team served as a financial advisor to Shamrock in the transaction. prnewswire.com - 1 month ago
Republic Services: A Buy-And-Hold Forever? Maybe Not At This Price Republic Services boasts a strong economic moat and competitive advantages, making it a highly profitable and stable business in the waste management industry. The company's efficient operations, valuable assets, and strategic franchise contracts contribute to its significant pricing power and market position. 2024 was a strong year for the firm with great revenue growth being accompanied by a massive expansion in operating earnings. seekingalpha.com - 1 month ago
Rocky Shore Engages CHF Capital Markets Inc. and Grants Equity Incentives TORONTO, Feb. 19, 2025 (GLOBE NEWSWIRE) -- Rocky Shore Gold Ltd. (the “Company” or “Rocky”) (CSE: RSG) is pleased to announce that it has engaged CHF Capital Markets Inc. (“CHF”), a distinguished Canadian firm specializing in investor relations and capital markets. globenewswire.com - 1 month ago
8. Profile Summary

Republic Services, Inc. RSG

image
COUNTRY US
INDUSTRY Waste Management
MARKET CAP $ 72.1 B
Dividend Yield 0.29%
Description 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.
Contact 18500 North Allied Way, Phoenix, AZ, 85054 https://www.republicservices.com
IPO Date July 1, 1998
Employees 42000
Officers Ms. Elyse Carlsen Vice President & Chief Accounting Officer Mr. Gregg K. Brummer Executive Vice President & Chief Operating Officer Mr. Brian M. DelGhiaccio Executive Vice President & Chief Financial Officer Mr. Richard Kang Senior Vice President of Operations & Environmental Solutions Mr. Jon Vander Ark President, Chief Executive Officer & Director Ms. Courtney Rodriguez Executive Vice President & Chief Human Resources Officer Ms. Nicole Giandinoto CFA, CTP Senior Vice President of Business Transformation Ms. Catharine D. Ellingsen J.D. Executive Vice President, Chief Legal Officer, Chief Ethics & Compliance Officer and Corporate Secretary Aaron Evans Vice President of Investor Relations Ms. Amanda Hodges Executive Vice President & Chief Commercial Officer