Previous Close | $241.14 |
Intrinsic Value | $4.81 |
Upside potential | -98% |
Data is not available at this time.
Republic Services, Inc. is a leading provider of non-hazardous solid waste collection, recycling, and disposal services in the U.S., operating within the environmental services sector. The company generates revenue primarily through recurring waste collection contracts, landfill operations, and recycling services, serving residential, commercial, and industrial customers. Its vertically integrated model ensures control over collection, transfer, and disposal, enhancing cost efficiency and service reliability. Republic Services holds a strong market position as the second-largest waste management company in the U.S., competing closely with industry leader Waste Management. The company differentiates itself through advanced recycling capabilities, sustainability initiatives, and a focus on customer retention. Its extensive network of landfills and recycling facilities provides a competitive moat, while regulatory expertise ensures compliance in a highly scrutinized industry. Republic Services benefits from steady demand driven by population growth and urbanization, though it faces pricing pressures and cyclical exposure in certain segments. Strategic acquisitions and organic growth initiatives further solidify its market presence.
Republic Services reported $16.03 billion in revenue for FY 2024, with net income of $2.04 billion, reflecting a robust 12.7% net margin. Diluted EPS stood at $6.49, demonstrating strong profitability. Operating cash flow of $3.94 billion underscores efficient operations, while capital expenditures of $1.86 billion indicate ongoing investments in fleet modernization and facility upgrades. The company’s disciplined cost management and pricing power contribute to stable margins.
The company’s earnings power is supported by high-margin landfill operations and recurring revenue streams from waste collection contracts. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to capex, enabling debt reduction and shareholder returns. Republic Services’ asset-light approach in certain segments enhances returns on invested capital, though landfill investments remain capital-intensive.
Republic Services maintains a solid balance sheet with $74 million in cash and equivalents, though total debt of $12.96 billion reflects leverage from strategic acquisitions. The company’s strong cash flow generation supports debt servicing and further deleveraging. Liquidity remains adequate, with manageable near-term maturities and access to credit facilities.
Republic Services has demonstrated consistent growth through acquisitions and organic volume increases, supported by pricing adjustments. The company pays a reliable dividend, with $2.19 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Future growth is expected to focus on recycling innovation and sustainability-driven services.
The market values Republic Services for its defensive business model and steady cash flows, trading at a premium to broader industrials. Investors anticipate mid-single-digit revenue growth and margin stability, driven by pricing power and operational efficiency. Valuation multiples reflect confidence in the company’s ability to navigate regulatory and economic cycles.
Republic Services’ strategic advantages include its extensive landfill network, recycling expertise, and scale-driven cost efficiencies. The outlook remains positive, with opportunities in sustainability services and waste-to-energy initiatives. Regulatory tailwinds and urbanization trends support long-term demand, though competitive pressures and input cost volatility pose risks.
10-K filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |