Want to Calculate Fair Value?
Enter Stock | Calculate Fair Value
Stock: RSG
Book Value Per Share: $37.38
EPS: $7.33
Diluted EPS TTM: $6.63
Dividend Per Share: 2.275
Dividend Yield: 0.93 %
Dividend Payout Ratio: 31%
Price To Sales Ratio TTM: 4.853
Price To Book Ratio: 6.73
PEG Ratio: 3.968
EV To EBITDA: 18.93
P/E Ratio: 37.9
Forward P/E Ratio: 36.5
Ex Dividend Date: 2025-07-02
Dividend Date: 2025-07-15
Current Price: $244.17
Previous Close: $241.21
52 Week Low: $187.29
52 Week High: $258.75
Earning Date (within 30 days): 2025-07-22
50 Day MA: $247.17
200 Day MA: $222.25
Link to Yahoo (Financial): RSG

Advertisement
 
* Note: Prices are in Million (M) USD.
Description:
Republic Services Inc (RSG) ↓
Republic Services, Inc is the second largest provider of non-hazardous solid waste collection, transfer, disposal, recycling, and energy services in the United States, as measured by revenue.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $74 M
Debt : $11,851 M
EBITDA : $5,038 M
Net Debt (Debt - Cash): $11,777 M

Since Net Debt is covered by EBITDA within 3 years, 1 points assigned.
This criteria used industry in which company operates:
Sector: Industrials
Industry: Waste Management

Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 33.31

Since Forward PE Ratio is between 25 - 35, 1 point assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Average Free Cash Flow: $1,616 M
Average Revenue: $8,873 M
Revenue Converted To Free Cash FLow(%): 18%
Avg Free Cash Flow Growth Per Year (Last 5 Years): 12.78%

Since Free Cash Flow (FCF) to Revenue percentage is greater than 15, 3 points assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $16,032 M
Revenue 4 Years Ago (2020-12-31): $10,154 M
Last 5 Years Average Revenue Growth: 12%

Since Revenue Growth is between 10 - 15, 3 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $315 M
Share Count 5 Years Ago (2020-12-31): $320 M

Company is buying back its own shares, 3 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $7.68
Trailing 12-Month Earnings Per Share (EPS): $6.98
Average Earnings Per Share (EPS): $7.33
Dividend Per Share (DPS): $2
Payout Ratio: 31%
Dividend Yield: 1%

Since company Payout Ratio is less than 50, 2 points assigned.

Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Average ROE: 12%

Since Average ROE is between 10 - 20, 3 points assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $244
52-Week Low: $187
Threshold Price (15% Above 52-Week Low): $215

Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $78,518 M

Since Market Cap is between 10B - 100B, 2 points assigned.
% Exposure to Total Portfolio
Based on the calculated score, we recommend do not exceed 3% exposure of Total Portfolio.
Value-Trade has assigned 21 points to above Republic Services Inc (RSG) stock.
Last 20 Years Avg PE (Limited to last 20 years of EPS data) 25, Fair Value PE 15, Industry Based PE is 25 and Growth based PE is 10. Based on these all values average assigned is 18.75.
Value-Trades has assined P/E value 18.75. Since an average (Current Year EPS + Next Year EPS) earning per share is $7.33.
The fair value of Republic Services Inc (RSG) stock should be (18.75 x $7.33) = $137.44

Share this valuation:



Advertisement

Advertisement