Last Price$234.21.2%
Market Cap$73.4B
LTM Total Equity
$11.4B
YoY Growth
+8.2%
3Y CAGR
+8.3%
5Y CAGR
+7.0%
Stock quality & Intrinsic value
7/10
31.9% overvalued
Republic Services, Inc. Total Equity
Annual
Quarterly
LTM
Crunching data... Almost there!
| Dec'04 | Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Equity | $1,872.5M | $1,605.8M | $1,422.1M | $1,303.8M | $7,282.5M | $7,567.1M | $7,848.9M | $7,683.4M | $7,705.7M | $7,906.1M | $7,747.8M | $7,776.6M | $7,693.7M | $7,961.1M | $7,929.5M | $8,120.9M | $8,488.8M | $8,979.7M | $9,686.8M | $10.5B |
Overvalued or undervalued?
Check the intrinsic value for RSG
and see if it's the right time to invest.
Republic Services, Inc. (RSG) Total Equity comparison analysis
General
LTM Total Equity
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
Republic Services, Inc.RSG
$11.4B
8.2%
8.3%
7.0%
Median Peer Set
$2,052.8M
2.9%
2.9%
1.6%
Waste Connections, Inc.WCN
$7,860.4M
2.6%
4.0%
2.5%
Waste Management, Inc.WM
$5,381.0M
(22.0%)
(8.9%)
(5.3%)
GFL Environmental Inc.GFL
$5,018.4M
(10.0%)
7.7%
21.1%
Clean Harbors, Inc.CLH
$2,573.5M
14.5%
19.3%
15.2%
Stericycle, Inc.SRCL
$2,554.8M
3.2%
1.8%
0.6%
Casella Waste Systems, Inc.CWST
$1,550.8M
51.8%
54.3%
66.1%
Montrose Environmental Group, Inc.MEG
$539.2M
13.7%
4.7%
39.4%
Enviri CorporationNVRI
$449.6M
(21.9%)
(17.7%)
(10.7%)
Ambipar Emergency ResponseAMBI
$310.8M
19.2%
N/A
N/A
LanzaTech Global, Inc.LNZA
$13.6M
(89.4%)
(54.0%)
N/A
RSG key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'04 | Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 2,708.1 0.0% | 2,863.9 5.8% | 3,070.6 7.2% | 3,176.2 3.4% | 3,685.1 16.0% | 8,199.1 122.5% | 8,106.6 (1.1%) | 8,192.9 1.1% | 8,118.3 (0.9%) | 8,417.2 3.7% | 8,788.3 4.4% | 9,115.0 3.7% | 9,387.7 3.0% | 10,041.5 7.0% | 10,040.9 (0.0%) | 10,299.4 2.6% | 10,153.6 (1.4%) | 11,295.0 11.2% | 13,511.3 19.6% | 14,964.5 10.8% |
| Cost of Goods Sold (COGS) | 1,714.4 | 1,803.9 | 1,924.4 | 1,997.3 | 2,416.7 | 4,844.2 | 4,764.8 | 4,865.1 | 5,005.7 | 5,234.7 | 5,628.1 | 5,518.6 | 5,764.0 | 6,214.6 | 6,150.0 | 6,298.4 | 6,100.5 | 6,737.7 | 8,204.7 | 8,942.2 |
% margin | 993.7 36.7% | 1,060.0 37.0% | 1,146.2 37.3% | 1,178.9 37.1% | 1,268.4 34.4% | 3,354.9 40.9% | 3,341.8 41.2% | 3,327.8 40.6% | 3,112.6 38.3% | 3,182.5 37.8% | 3,160.2 36.0% | 3,596.4 39.5% | 3,623.7 38.6% | 3,826.9 38.1% | 3,890.9 38.8% | 4,001.0 38.8% | 4,053.1 39.9% | 4,557.3 40.3% | 5,306.6 39.3% | 6,022.3 40.2% |
| Operating Expenses | 541.4 | 582.8 | 626.7 | 642.9 | 902.5 | 1,838.9 | 1,791.3 | 1,747.0 | 1,747.8 | 1,807.8 | 1,903.8 | 2,033.1 | 2,040.0 | 2,173.5 | 2,173.6 | 2,198.4 | 2,211.8 | 2,464.0 | 2,818.5 | 3,242.1 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 282.0 | 304.0 | 315.0 | 320.3 | 434.7 | 969.2 | 938.5 | 903.4 | 791.2 | 837.7 | 896.3 | 960.4 | 949.4 | 1,026.8 | 1,059.5 | 1,042.0 | 1,025.2 | 1,175.9 | 1,335.8 | 1,522.0 |
% margin | 452.3 16.7% | 477.2 16.7% | 519.5 16.9% | 536.0 16.9% | 283.2 7.7% | 1,589.8 19.4% | 1,539.1 19.0% | 1,552.7 19.0% | 1,320.6 16.3% | 1,210.3 14.4% | 1,233.1 14.0% | 1,558.8 17.1% | 1,537.5 16.4% | 1,668.5 16.6% | 1,735.8 17.3% | 1,787.2 17.4% | 1,709.1 16.8% | 2,076.2 18.4% | 2,391.7 17.7% | 2,780.2 18.6% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 9.6 | 2.0 | 0.7 | 0.3 | 1.0 | 0.7 | 0.6 | 0.8 | 0.9 | 1.0 | 1.6 | 6.4 | 5.2 | 2.5 | 3.3 | 6.5 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 131.9 | 595.9 | 507.4 | 440.2 | 388.5 | 360.0 | 348.7 | 364.9 | 371.3 | 361.9 | 383.8 | 392.0 | 355.6 | 314.6 | 395.6 | 508.2 |
| Pre-tax Income | 383.7 | 409.2 | 443.7 | 468.1 | 159.3 | 865.0 | 877.0 | 906.3 | 823.9 | 851.2 | 885.3 | 1,195.9 | 965.9 | 1,282.1 | 1,320.9 | 1,295.8 | 1,142.7 | 1,575.1 | 1,831.5 | 2,191.5 |
% effective tax rate | 145.8 38.0% | 155.5 38.0% | 164.1 37.0% | 177.9 38.0% | 85.4 53.6% | 368.5 42.6% | 369.5 42.1% | 317.4 35.0% | 251.8 30.6% | 262.1 30.8% | 337.4 38.1% | 445.5 37.3% | 352.7 36.5% | 3.1 0.2% | 283.3 21.4% | 222.0 17.1% | 173.1 15.1% | 282.8 18.0% | 343.9 18.8% | 460.1 21.0% |
% margin | 237.9 8.8% | 253.7 8.9% | 279.6 9.1% | 290.2 9.1% | 73.8 2.0% | 495.0 6.0% | 506.5 6.2% | 589.2 7.2% | 571.8 7.0% | 588.9 7.0% | 547.6 6.2% | 749.9 8.2% | 612.6 6.5% | 1,278.4 12.7% | 1,036.9 10.3% | 1,073.3 10.4% | 967.2 9.5% | 1,290.4 11.4% | 1,487.6 11.0% | 1,731.0 11.6% |
| EPS | 1.10 | 1.23 | 1.41 | 1.53 | 0.38 | 1.30 | 1.32 | 1.57 | 1.56 | 1.63 | 1.54 | 2.14 | 1.79 | 3.79 | 3.17 | 3.34 | 3.03 | 4.05 | 4.70 | 5.47 |
| Diluted EPS | 1.08 | 1.20 | 1.39 | 1.51 | 0.37 | 1.30 | 1.32 | 1.56 | 1.55 | 1.62 | 1.53 | 2.13 | 1.78 | 3.77 | 3.16 | 3.33 | 3.02 | 4.04 | 4.69 | 5.47 |
% margin | 711.7 26.3% | 756.0 26.4% | 815.5 26.6% | 841.5 26.5% | 645.3 17.5% | 2,330.6 28.4% | 2,390.3 29.5% | 2,424.7 29.6% | 2,296.1 28.3% | 2,328.9 27.7% | 2,241.3 25.5% | 2,563.3 28.1% | 2,653.9 28.3% | 2,769.5 27.6% | 2,831.4 28.2% | 2,909.1 28.2% | 3,000.1 29.5% | 3,384.8 30.0% | 3,659.5 27.1% | 4,320.5 28.9% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Republic Services, Inc.'s Total Equity?
As of today, Republic Services, Inc.'s last 12-month Total Equity is $11.4B, based on the financial report for Dec 31, 2024 (Q4’2024).
2) What is Republic Services, Inc.'s Total Equity growth rate?
Over the last year, Republic Services, Inc.'s Total Equity growth was 8.2%. The average annual Total Equity growth rates for Republic Services, Inc. have been 9.1% over the past three years, 7.0% over the past five years.
3) Is Republic Services, Inc.'s Total Equity growth rate Good?
Over the last year, Republic Services, Inc.'s Total Equity growth was 8.2%, which is higher than industry growth of (0.0%). It indicates that Republic Services, Inc.'s Total Equity growth is Good.