RSG Republic Services
fair · 66
Owner-earnings value$151.50
Price$219.80
Margin of safety
-31.1%
Quality gate · 66/100
Median ROIC9.8%
Gross margin42.0%
Net debt / EBITDA2.7x
FCF conversion111%
Share count / yr-0.9%
Profitable years4/4
Moat & management
Owner-earnings inputs
| Owner earnings (TTM) | 2.28B |
| Owner-earnings yield | 3.4% |
| Free-cash-flow yield | 3.9% |
| Growth used (normalized) | 7.1% |
| Market-implied growth (reverse DCF) | 16.2% |
| Terminal growth | 3.0% |
| Discount rate (hurdle) | 9.0% |
Projected owner earnings
| Yr | Owner earnings | Growth | PV |
|---|---|---|---|
| 1 | 2.44B | 7.1% | 2.24B |
| 2 | 2.60B | 6.6% | 2.19B |
| 3 | 2.76B | 6.2% | 2.13B |
| 4 | 2.92B | 5.7% | 2.07B |
| 5 | 3.08B | 5.3% | 2.00B |
| 6 | 3.22B | 4.8% | 1.92B |
| 7 | 3.36B | 4.4% | 1.84B |
| 8 | 3.50B | 3.9% | 1.75B |
| 9 | 3.62B | 3.5% | 1.66B |
| 10 | 3.72B | 3.0% | 1.57B |
Recent news
score · 8 articles
- Microsoft Leads S&P 500 Stocks Going Nowhere
- 1 Surging Stock to Keep an Eye On and 2 We Brush Off
- Judge sets date for Colgate toothpaste tube recyclability trial
- 1 Industrials Stock for Long-Term Investors and 2 We Avoid
- 5 Dividend Stocks Hiding in Boring Businesses Customers Cannot Live Without
- Waste Eliminator, Liberty Waste announce CEO for combined company
- ABM Stock Rises 6% Since Q3 Earnings and Revenues Beat Estimates
- Is Republic Services Stock Underperforming the Nasdaq?
⚠ maintenance capex ≈ min(capex, D&A), capped at FCF · Price pays for ~16%/yr owner-earnings growth over 10y (reverse DCF); model credits 7%.