Value Sense
SRCL
Stericycle, Inc. (SRCL)
Last Price$62.00.0%
Market Cap$5,745.5M
WACC
7.5%
Cost of Equity
9.5%
Cost of Debt
1.3%
Debt to Equity
33.6%
Beta
0.7
Stock quality
6/10
Good
SRCL
is 15.1% overvalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

SRCL WACC

Recent WACC calculation

as of Feb 06, 2025
Cost of Equity
% share of Total Capital
9.5%
74.9%
Risk-free rate
4.5%
Beta
1.1
Equity Risk Premium
4.6%
Country risk premium
0.0%
Cost of Debt (after-tax)
% share of Total Capital
1.3%
25.1%
Average Cost of Debt
1.1%
Effective Tax Rate
(20.2%)
WACC
7.5%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

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%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

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%

SRCL Cost of Equity

Recent Cost of Equity calculation

as of Feb 06, 2025
Risk-free rate
4.5%
Beta
1.1
Equity risk premium
4.6%
Country risk premium
0.0%
Cost of Equity
9.5%

Cost of Equity dynamics

SRCL vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Stericycle, Inc. logo
Stericycle, Inc.SRCL
7.5%
(1.7%)
N/A
(0.8%)
Median Peer Set
7.8%
11.4%
12.8%
(0.8%)
Montrose Environmental Group, Inc. logo
Montrose Environmental Group, Inc.MEG
10.7%
11.6%
41.4%
(8.9%)
Clean Harbors, Inc. logo
Clean Harbors, Inc.CLH
9.9%
8.9%
6.7%
6.8%
Casella Waste Systems, Inc. logo
Casella Waste Systems, Inc.CWST
9.1%
23.1%
(50.0%)
0.9%
LanzaTech Global, Inc. logo
LanzaTech Global, Inc.LNZA
8.3%
67.7%
(93.6%)
(214.1%)
Waste Management, Inc. logo
Waste Management, Inc.WM
7.8%
8.0%
19.7%
12.4%
Republic Services, Inc. logo
Republic Services, Inc.RSG
7.7%
7.1%
18.8%
12.7%
Waste Connections, Inc. logo
Waste Connections, Inc.WCN
7.0%
11.2%
(19.3%)
6.9%
GFL Environmental Inc. logo
GFL Environmental Inc.GFL
6.6%
2.9%
1,496.8%
(9.2%)
Ambipar Emergency Response logo
Ambipar Emergency ResponseAMBI
4.5%
58.7%
N/A
(2.4%)
Enviri Corporation logo
Enviri CorporationNVRI
3.9%
13.2%
48.1%
(5.5%)

Explore more intrinsic value tools hub for SRCL

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is Stericycle, Inc.'s discount rate as of Feb 06, 2025?

As of Feb 06, 2025, Stericycle, Inc.'s discount rate is 7.46%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Stericycle, Inc.'s capital structure and risk profile.

What is Stericycle, Inc.'s weighted average cost of capital (WACC)?

Stericycle, Inc.'s WACC as of Feb 06, 2025, is 7.46%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is Stericycle, Inc.'s cost of equity?

Stericycle, Inc.'s cost of equity is 9.5%, as of Feb 06, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.