SRCL Rating

SRCL Intrinsic Value

Key Highlights:
As of Feb 06, 2025 SRCL Relative Value is $55.3, which is overvalued by 10.8%, compared to current share price of $62.0.
As of Feb 06, 2025 SRCL DCF Value is N/A, which is undervalued by N/A, compared to current share price of $62.0.
Methodology
Price per share, $
Current share price
62.0
DCF value
not available

SRCL Share Price History

1W 0.0%
1M 0.0%
6M 6.3%
YTD 26.0%
1Y 27.8%
3Y 6.8%
5Y (5.6%)
10Y (52.4%)
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!

SRCL Stock Metrics

Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields

SRCL Stock Financials

SRCL Income Statement Metrics

Annual
Quarterly
LTM

Revenue

$2,659.3M -1.7% YoY

Operating Income

$77.3M -49.7% YoY

Net Income

($21.4M) N/A

SRCL Cash Flow Statement Metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$243.3M +21.5% YoY

Capital Expenditure (CAPEX)

($131.3M) -0.7% YoY

Free Cash Flow (FCF)

$112.0M +64.7% YoY

SRCL Income Statement Overview

Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$2,659.3M (1.7%) YoY
$1,003.7M (2.1%) YoY
37.7% margin
Cost of revenue
$1,655.6M (1.4%) YoY
Operating income
$77.3M (49.7%) YoY
2.9% margin
Other: $100.0K
Net interest: $73.9M
Operating expenses
$926.4M 4.4% YoY
Pre-tax income
$3,300.0K (95.8%) YoY
0.1% margin
Net income
$21.4M 0.0% YoY
(0.8%) margin
Income tax
$24.6M
745.5% tax rate
SG&A
$707.4M (20.3%) YoY
26.6% of revenue

SRCL Balance Sheet Overview

Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$5,352.6M
Current assets ($671.5M, 12.5% of total)
$553.9M (10.3%)
Other current assets
$82.3M (1.5%)
Non-current assets ($4,681.1M, 87.5% of total)
$686.5M (12.8%)
Other non-current assets
$2,822.0M (52.7%)
Financial position
$1,744.1M
$35.3M$1,779.4M
Cash & Short-term Investments
Total Debt

SRCL Stock Ratios

SRCL Earnings Surprises

Crunching data... Almost there!

SRCL Dividends

SRCL Dividend Yield

Crunching data... Almost there!

SRCL Dividend Per Share

Competing with SRCL

Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name
Market Cap
Quality rating
Intrinsic value
1Y Return
Revenue
Free Cash Flow
Revenue growth
FCF margin
Gross margin
ROIC
Total Debt to Equity
$5,745.5M
5.7
$53.0
14.5% overvalued
27.8%
$2,626.9M
($31.0M)
(1.9%)
(1.2%)
35.4%
2.9%
75.5%
$92.8B
6.5
$167.1
27.2% overvalued
12.3%
$22.1B
$2,159.0M
8.0%
9.8%
34.6%
22.7%
0.0%
$73.4B
6.9
$159.5
31.9% overvalued
28.7%
$16.0B
$2,081.0M
7.1%
13.0%
50.6%
9.7%
7.6%
$48.5B
6.0
$117.4
37.7% overvalued
12.6%
$8,909.9M
$1,171.0M
10.3%
13.1%
50.5%
4.1%
106.8%
$17.8B
5.8
$26.4
43.7% overvalued
32.9%
CA$7,862.0M
CA$346.8M
4.6%
4.4%
18.8%
3.1%
146.1%
$10.6B
6.4
$208.0
5.6% undervalued
3.3%
$5,890.0M
$335.9M
8.9%
5.7%
27.5%
9.0%
10.5%
$7,121.9M
6.4
$59.4
47.2% overvalued
19.4%
$1,557.3M
$77.8M
23.2%
5.0%
41.5%
3.1%
7.6%
$591.7M
5.7
$46.8
171.0% undervalued
(53.4%)
$696.4M
($30.9M)
11.6%
(4.4%)
38.2%
(4.9%)
14.1%
$487.7M
4.7
$25.4
317.3% undervalued
(27.0%)
$2,342.6M
($58.5M)
13.2%
(2.5%)
18.3%
(0.5%)
336.5%
$218.9M
6.0
$199.6
4,952.4% undervalued
(32.8%)
R$3,171.7M
R$275.2M
25.0%
8.7%
17.7%
11.6%
154.9%
$139.5M
4.9
$2.1
194.8% undervalued
(77.6%)
$58.0M
($101.1M)
254.1%
(174.3%)
36.5%
(138.9%)
212.9%

FAQ

What is Stericycle, Inc. (SRCL) stock rating?

As of today, Stericycle, Inc. has a stock rating of 6 (out of 10), which is considered Good.

is Stericycle, Inc. (SRCL) a good stock to buy?

As of today, Stericycle, Inc. has a Good stock rating, which is 14.5% overvalued. According to Value Sense backtesting, stocks with similar profile tend to underperform the market by 4.6%.