Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
RSG — frequently asked questions
Is Republic Services, Inc. overvalued?
In our latest published analysis dated 2026-09-27, RSG looks meaningfully overvalued. The price recorded at analysis is 212 USD versus our fair value of 179 USD; the high endpoint is presented separately as potential value of 227 USD. That implies roughly 15.7% downside to fair value at that date.
Our latest published report, analyzed 2026-09-27, gives RSG a fair value of 179 USD and a potential value of 227 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for Republic Services, Inc.'s archetype; it is a dated research output, not a live price.
Should I buy RSG now?
Our latest published rating for RSG, analyzed 2026-09-27, is Reduce. Republic Services, Inc. looks meaningfully overvalued at the analysis-date price of 212 USD versus fair value of 179 USD; potential value is 227 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for RSG?
The dedicated bear-case section in our report analyzed 2026-09-27 documents Republic Services, Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is RSG's rating?
Our latest published rating for RSG, analyzed 2026-09-27, is Reduce, with a published moat assessment of 9/10 (Wide). It reflects our fair value of 179 USD, the potential value of 227 USD, and the price recorded at analysis (212 USD).
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.
§1 Tóm tắt điều hànhEN
Câu trả lời trong 30 giâyReduce
Giá so với giá trị
Giá
$212.10
Giá trị hợp lý
$178.85
Giá trị tiềm năng
$227.41
Tính đến
2026-09-25
Vì sao luận điểm có thể đúng
The biggest opportunity for Republic Services is accelerated throughput and margin contribution from its joint-venture renewable natural gas (RNG) and polymer recycling facilities, which are currently operating above nameplate capacity and outperforming pricing assumptions.
Điều gì sẽ thay đổi quan điểm của chúng tôi
Operating margin falling below 17.5% as transitory fuel recovery fee surcharges subside while negative collection volume contraction of -3.0% to -3.5% in H2 2026 and -2.0% in FY2027 persists,.
Republic Services Inc. (RSG) is rated Reduce with a Fair value of $178.85 and Potential value of $227.41 per share against an analysis price of $212.10 as of September 25, 2026, representing an 18.59% premium to intrinsic value and an upside of -15.68%,.4
Republic Services trades at $212.10 as of September 25, 2026, representing a forward P/E multiple of 26.32x. This valuation commands a noticeable premium over primary peer Waste Management at 22.69x forward P/E, despite Waste Management delivering superior profitability with a of 29.84% compared to RSG's 18.15%. Our synthesized of $178.85 incorporates six valuation methodologies, anchoring on discounted earnings ($220.24) and ($165.77), while is capped at $227.41. Current market pricing already reflects flawless operational execution, leaving investors vulnerable to multiple contraction.
The company's core fundamental strength remains formidable. Republic Services commands a wide economic moat backed by 207 permitted active landfills and an integrated network of collection routes and transfer stations. In FY2025, recycling and solid waste operations generated $14,825M, or 89.4% of total revenue, producing $3,302M in EBIT and $4,296M in operating cash flow. High cash conversion yielded $2,409M in free cash flow despite elevated capital expenditures of $1,887M supporting fleet renewal and sustainability investments. Geographic operations are evenly distributed between Operating Group 1 ($7,509M, 45.3% of revenue) and Operating Group 2 ($7,316M, 44.1% of revenue).6,7,8
Despite this structural protection, operating realities reveal intensifying volume friction. Management projects negative underlying collection volumes of -3.0% to -3.5% in the second half of 2026 and down ~2.0% in FY2027. Recent top-line resilience was heavily assisted by transitory fuel recovery fee surcharges and acquisition rollovers. When fuel surcharges normalize and acquisition integration expenses ramp in the second half of 2026, fixed landfill and route costs threaten operating margins, which historically averaged 16.8% to 17.3%. Additionally, RSG carries $14,295M in total debt against cash balances of $76M, creating refinancing headwinds as debt matures.4,5,7
With market price ($212.10) sitting near the top of its historical valuation range and 18.59% above Fair value ($178.85), risk is decisively tilted toward multiple de-rating. We recommend reducing exposure and trimming existing positions. Investors should wait for multiple compression toward 21.0x forward earnings or an inflection in organic collection volume before deploying fresh capital.4
Irreplaceable Permitted Landfill Network and Route Density
Republic Services owns and operates essential permitted landfill infrastructure and dense municipal collection routes that create formidable regulatory barriers to entry, generating $14,825M in FY2025 recycling and solid waste revenue (89.4% of total) and $3,302M in EBIT.7,8
Robust Distributable Cash Generation and High Conversion
The core business converts operating earnings reliably into cash, generating $4,296M in operating cash flow and $2,409M in free cash flow in FY2025, providing resilient capital for ongoing tuck-in acquisitions and dividend compounding.6,7
High-Margin Environmental Solutions and Renewable Gas Optionality
Joint-venture renewable natural gas (RNG) and polymer recovery centers are operational above nameplate capacity and beating initial pricing expectations, positioning Environmental Solutions to expand margins ahead of enterprise targets.5
Khuyến nghị của hãng
Reduce. Republic Services is an exceptional infrastructure compounder that has become excessively expensive. At $212.10 as of September 25, 2026, shares trade 18.59% above our Fair value of $178.85. A forward P/E of 26.32x commands an unwarranted premium over Waste Management (22.69x) while underlying collection volumes contract by -3.0% to -3.5%. Investors should trim holdings and rebalance capital.3,4,5
Tổng quan công ty
REPUBLIC SERVICES, INC. offers a wide array of products and services with a proven track record in safety, compliance and environmental stewardship. Financial instruments that potentially subject us to concentrations of credit risk consist of cash and cash equivalents, trade accounts receivable and derivative instruments. REPUBLIC SERVICES, INC. places its cash and cash equivalents with high quality financial institutions. Such balances may be in excess of FDIC insured limits.
Its senior management evaluates, oversees and manages the financial performance of its operations through three field groups, referred to as Group 1, Group 2 and Group 3. Group 1 is its recycling and waste business operating primarily in geographic areas located in the western United States. the company believes are reasonable under the circumstances, and the company evaluates these estimates on an ongoing basis. Such critical accounting policies, estimates and judgments are applicable to all of its operating segments.
§2 Kịch bản tiêu cựcEN
The house stress test evaluates the compounding vulnerability of Republic Services to simultaneous operational and capital structure headwinds. Although the core solid waste franchise provides defensive cash flow from residential contracts, RSG enterprise value remains sensitive to fixed-cost route deleveraging and elevated financial leverage ($14,295M total debt vs $76M cash). Under a severe combined shock—where underlying collection volumes contract further, diesel recovery fees roll off, operating margins drop 300 bps to 16.9%, debt refinancing elevates the cost of capital by 200 bps to 9.54%, and the terminal exit multiple de-rates by 20% to 21.0x—equity valuation contracts toward $140.04. This severe downside divergence highlights that current trading levels at $212.10 offer zero margin of safety against macro deceleration or refinancing friction.
Refinancing of maturing debt tranches at higher yields elevates interest burden and expands weighted cost of capital2
Terminal valuation multiple compresses toward direct peer levels as organic volume contraction dampens growth expectations
Under the bear scenario, commercial construction and industrial waste contraction exacerbate volume declines, keeping collection volumes negative at -3.0% to -3.5% through 2026 and -2.0% in 2027. Lower diesel surcharges roll off while regional low-cost haulers pressure open-market pricing. Operating margins compress toward 18.5%, debt refinancing elevates interest burden across $14.3B in debt, and forward multiples de-rate toward direct peer Waste Management.
Các cách luận điểm này có thể đổ vỡ
Fuel fee surcharge roll-off and fixed route cost deleveraging amidst persistent negative landfill and collection volumes compress operating margin by 300 basis points.
Management highlighted that negative collection volume of -3.0% to -3.5% in H2 2026 and -2.0% in FY2027 will create fixed cost absorption friction, while recent top-line expansion was driven almost entirely by fuel recovery fees. When fuel surcharges normalize and integration costs hit, EBIT margin falls from 19.90% back toward historical levels of 16.8%-17.3%, triggering a 19.4% contraction in intrinsic fair value.5,7
FV impact
-1.4%
Tín hiệu cảnh báo sớm cần theo dõi
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
01
Core Pricing Yield
Core pricing yield falling below 3.0% for two consecutive quarters would signal inability to cover wage and fleet inflation, forcing a 100-150 bps downward revision in top-line growth and terminal multiple compression.
Hiện tại:4.5% - 5.5%
Cảnh báo nếu< 3.0%
02
Collection Volume Growth
§3 Lợi thế cạnh tranhEN
Wide
Republic Services possesses an exceptional wide economic moat rooted in the ownership of critical, non-replicable waste disposal infrastructure. The cornerstone of this moat is the company's network of active permitted landfills and transfer stations across North America. Federal Subtitle D environmental regulations, stringent state permitting protocols, and entrenched local community opposition create near-total barriers to the development of new disposal capacity. Consequently, existing permitted landfills operate as regional natural monopolies and oligopolies. Captive commercial and industrial haulers within a 30- to 50-mile radius must pay RSG tipping fees to dispose of waste, granting the company durable pricing power that consistently exceeds underlying operating cost inflation.
This disposal moat is amplified by unparalleled collection route density across the company's primary operating groups. In FY2025, Operating Group 1 generated $7,509M in revenue (45.3% share), while Operating Group 2 generated $7,316M (44.1% share), demonstrating extraordinary geographic balance across eastern and western US markets. High customer concentration along established residential and commercial routes maximizes automated vehicle productivity, minimizes fuel consumption per container lift, and lowers per-stop servicing costs below levels achievable by fragmented independent haulers. Furthermore, RSG vertically integrates these collection routes into its own transfer stations and landfills, internalizing disposal margins that external competitors must surrender.
Complementing infrastructure density are multi-year municipal franchise agreements and commercial subscription contracts that lock in recurring revenue streams representing 89.4% of consolidated operations ($14,825M in FY2025). Municipal contracts feature high renewal rates, guaranteed service exclusivity, and contractual indexation mechanisms that pass through labor, fleet, and environmental cost inflation. While open-market commercial container services experience occasional competitive discounting from regional haulers, RSG disciplined industry conduct alongside Waste Management prevents destructive pricing wars. This structural framework enables RSG to sustain an ROIC of 11.03% well above its 7.067% WACC, supporting durable compounding over a 15-20 year moat fade horizon.
Lợi nhuận kinh tế
Republic Services generates substantial economic profit across economic cycles, delivering $3,302M in GAAP operating income and $4,296M in operating cash flow on $16,591M in FY2025 revenue. With 89.4% of total revenue derived from recurring recycling and solid waste services ($14,825M in FY2025), the business converts high accounting earnings into distributable cash, generating $2,409M in free cash flow. The durability of this economic return is reinforced by long-term municipal contracts with CPI-linked price escalators and dynamic fuel recovery surcharges.5,6,7,8
9/ 10
Wide
Sources of advantage
01Irreplaceable permitted landfill disposal network and efficient scale — Stringent state and federal environmental regulations, coupled with intense municipal zoning opposition, make establishing new municipal solid waste landfills virtually impossible in RSG core operating territories. Permitted landfills function as localized natural monopolies with insurmountable barriers to entry, enabling RSG to command disposal tipping fees and maintain rational pricing discipline alongside peer Waste Management. In FY2025, solid waste operations generated $14,825M in revenue and $3,302M in EBIT.Wide
02Route density and collection infrastructure cost advantage — RSG operates massive balanced regional collection networks across Operating Group 1 ($7,509M in FY2025 , 45.3% share) and Operating Group 2 ($7,316M, 44.1% share). Route density lowers marginal collection cost per stop, optimizes automated side-loader truck utilization, and integrates seamlessly with internal transfer stations and disposal sites, rendering sub-scale independent operators structurally disadvantaged on unit operating costs.
Mối đe dọa đã biết với lợi thế cạnh tranh
Mối đe dọa
Mức độ
Mốc thời gian
Giảm thiểu
Aggressive price competition from regional low-cost haulers in open commercial collection markets seeking to win market share.
medium
12 to 24 months
Management enforces rigorous yield discipline ahead of internal cost structures, utilizes proprietary pricing optimization software, and selectively executes programmatic tuck-in acquisitions to absorb disruptive independent operators.5
The highlighted cell is Fair value when every assumption sits at its base level ($178.85). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $2.0B after modeled reinvestment of $778.5M, with terminal value at 82.3% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Consensus forward EPS of $8.06 in FY2027 discounted at 7.54% cost of equity,1,2
Normalized terminal exit multiple of 21.0x reflects high cash durability4
The modal base case reflects stable top-line compounding driven by core pricing yield and disciplined cost pass-through. Consolidated revenue expands 4.14% in FY2026 to $17,278M and 4.74% in FY2027 to $18,097M, in line with management guidance. Underlying operating margins expand 60 to 70 bps in FY2026 toward 20.5%-20.8%, lifting FY2027 EPS to consensus $8.06. Synthesized intrinsic fair value centers at $178.85.1,5
RNG and polymer projects operate above nameplate capacity with premium environmental attribute pricing5
Core pricing yields exceed 5.5% annually, maintaining positive spread over driver wages and fleet inflation
§7 Cây quyết định lợi nhuậnEN
Vượt
Upgrade the rating; Maintain disciplined positioning, re-examine organic collection volume trends, and avoid adding capital until market quotation re-aligns closer to intrinsic valuation.
A material operational beat with volume inflecting positive and margin expansion exceeding guidance would narrow the divergence between market quotation at $212.10 and intrinsic value, warranting a rating upgrade as fundamental execution offsets valuation friction.
Đúng kỳ vọng
Maintain Reduce; Maintain position reduction discipline, monitor quarterly pricing-volume spreads, and continue trimming on market strength toward $227.41.
In-line execution keeps intrinsic valuation anchored near $178.85. With market quotation at $212.10 reflecting an unfavorable return spread of -15.7%, risk-reward remains unfavorable.
Hụt
Downgrade the rating; Accelerate liquidation of remaining holdings, re-evaluate leveragesensitivity, and exit exposure across all discretionary portfolios.
Kích hoạt: Quarterly revenue or diluted earnings per share falls short of consensus expectations, accompanied by operating margin contraction or worsening negative collection volumes.
An earnings miss caused by fixed-route cost deleveraging or fuel recovery fee roll-off would invalidate the margin expansion thesis, accelerating downside toward conservative intrinsic benchmarks and widening the negative spread from $212.10.
Chất lượng lợi nhuận
Earnings quality remains high, backed by cash conversion where cash flow from operations consistently exceeds net income. Republic Services benefits from recurring billing under exclusive municipal franchise contracts, minimal revenue recognition discretion, and conservative depreciation schedules across landfill disposal cells. However, quality of revenue growth has temporarily weakened because recent top-line expansion was driven primarily by fuel fee surcharges and commodity price spikes rather than organic volume expansion.
Chỉ số cần theo dõi trước khi công bố
01
Chỉ số:
Core Pricing Yield and Spread Over Cost Inflation
Hiện tạiPricing yields remain healthy and ahead of internal cost inflation, though gross pricing in open commercial markets has moderated slightly.
Vì sao quan trọng
Core pricing yield is the primary operational lever protecting operating margins against driver wage and fleet maintenance inflation.
02
Chỉ số:
Underlying Collection and Landfill Volume Trends
Hiện tạiManagement expects volume performance to remain negative through the remainder of the year and into the following fiscal year.
Cash flow generation is the defining fundamental strength of Republic Services. In FY2025, the company generated $4,296M in operating cash flow on GAAP net income of $2,139M, representing an exceptional operating cash conversion ratio of 200.8%. Deducting total capex of $1,887M yielded $2,409M in reported free cash flow, or 14.5% of total revenue. On an owner earnings basis—normalizing maintenance capex to 75% of total outlays ($1,415M)—distributable cash flow reached $2,538M, or $8.29 per diluted share across 306.2M shares. Working capital requirements remain modest due to upfront municipal and commercial billing, though cash tax payments and are seasonally back-end loaded.
RSG generates consistent excess economic returns on capital, supported by irreplaceable disposal infrastructure and high customer retention. While reported ROE of 18.15% lags peer WM (29.84%,) due to $16.7B in historical acquisition goodwill, cash ROIC remains solid at 11.03%, reflecting durable compounding across economic cycles.
ROIC of 11.03% exceeds WACC of 7.067% by 396 basis points, confirming positive economic value creation.
Recycling and solid waste operations produced $14,825M in FY2025 revenue (89.4% share) and $3,302M in EBIT, generating $4,296M in operating cash flow.
Doanh thu mới nhất16,6 T US$CAGR doanh thu +6,5%
Biên hoạt động19,9%10 kỳ tài chính
Dòng tiền tự do mới nhất2,4 T US$FY2025
Nợ ròng13,4 T US$FY2025
Phân tích báo cáo kết quả kinh doanhQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
StockMarketAgent.AI
Doanh thu16,6 T US$Giá vốn doanh thu−9,6 T US$Lợi nhuận gộp7 T US$Chi phí hoạt động−3,7 T US$Lợi nhuận hoạt động3,3 T US$Các khoản ngoài hoạt động và thuế−1,2 T US$Lợi nhuận ròng2,1 T US$
Dữ liệu lịch sử tài chính
Doanh thu
16.591.000.000 US$
Giá vốn doanh thu
9.630.000.000 US$
Lợi nhuận gộp
6.961.000.000 US$
Chi phí hoạt động
3.659.000.000 US$
Lợi nhuận hoạt động
3.302.000.000 US$
Các khoản ngoài hoạt động và thuế
-1.162.751.000 US$
Lợi nhuận ròng
2.139.249.000 US$
Tổng quan bảng cân đối kế toánCách tài sản đã báo cáo được nắm giữ và tài trợ trong kỳ đã chọn.
StockMarketAgent.AI
Cơ cấu tài sảnNguồn tài trợ
Tổng tài sản34,4 T US$Tiền mặt76 Tr US$Tài sản ngắn hạn2,5 T US$Tổng nợ phải trả22,4 T US$Nợ ngắn hạn3,9 T US$Vốn chủ sở hữu12 T US$
Dữ liệu phân tích bảng cân đối kế toán
Tổng tài sản
34.366.000.000 US$
Tiền mặt
76.000.000 US$
Tài sản ngắn hạn
2.523.000.000 US$
Tổng nợ phải trả
22.397.000.000 US$
Nợ ngắn hạn
3.928.000.000 US$
Vốn chủ sở hữu
11.969.000.000 US$
Cầu nối dòng tiềnDòng tiền từ hoạt động chuyển thành dòng tiền tự do như thế nào trong FY2025.
StockMarketAgent.AI
Đối chiếu dòng tiền hoạt động
Lợi nhuận ròng2,1 T US$Khấu hao và phân bổ+1,8 T US$Điều chỉnh hoạt động khác+342,8 Tr US$Dòng tiền hoạt động4,3 T US$
Đối chiếu tiền đầu kỳ đến cuối kỳ
Tiền đầu kỳ203 Tr US$Dòng tiền hoạt động+4,3 T US$Dòng tiền đầu tư−3,3 T US$Dòng tiền tài chính−938 Tr US$Ảnh hưởng tỷ giá+1 Tr US$Tiền cuối kỳ249 Tr US$
4,3 T US$ − 1,9 T US$Dòng tiền tự do 2,4 T US$
Dữ liệu cầu nối dòng tiền
Lợi nhuận ròng
2.139.249.000 US$
Dòng tiền vào từ hoạt động
4.296.000.000 US$
Khấu hao và phân bổ
1.814.000.000 US$
Điều chỉnh hoạt động khác
342.751.000 US$
Dòng tiền hoạt động
4.296.000.000 US$
Tiền sẵn có
4.500.000.000 US$
Tiền đầu kỳ
203.000.000 US$
Ảnh hưởng tỷ giá
1.000.000 US$
Dòng tiền ra từ đầu tư
3.313.000.000 US$
Capex
1.887.000.000 US$
Hoạt động đầu tư khác
1.426.000.000 US$
Dòng tiền ra từ tài chính
938.000.000 US$
Phát hành nợ ròng
692.000.000 US$
Mua lại cổ phiếu
870.000.000 US$
Cổ tức đã trả
738.000.000 US$
Hoạt động tài chính khác
22.000.000 US$
Tiền cuối kỳ
249.000.000 US$
Dòng tiền đầu tư
-3.313.000.000 US$
Dòng tiền tài chính
-938.000.000 US$
Doanh thu và lợi nhuậnQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
Tiền mặt và nợThanh khoản sẵn có so với tổng dư nợ.
Tạo dòng tiềnDòng tiền hoạt động so với dòng tiền tự do.
Khả năng sinh lờiDiễn biến biên gộp, biên hoạt động và biên ròng.
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-09-27.
Dữ liệu lịch sử tài chính
Kỳ
Doanh thu
EBITDA
Lợi nhuận ròng
Dòng tiền hoạt động
Dòng tiền tự do
Capex
Khấu hao và phân bổ
Thù lao bằng cổ phiếu
Mua lại cổ phiếu
Cổ tức đã trả
Phát hành nợ ròng
Dòng tiền đầu tư
Dòng tiền tài chính
Tiền đầu kỳ
Tiền cuối kỳ
Tiền mặt và đầu tư
Tổng nợ
Biên hoạt động
ROIC
WACC
Chênh lệch ROIC−WACC
2016-12-31
9,4 T US$
2,4 T US$
612,6 Tr US$
1,8 T US$
920 Tr US$
927,8 Tr US$
991,1 Tr US$
23,2 Tr US$
403,8 Tr US$
418,9 Tr US$
—
-964,5 Tr US$
-856,8 Tr US$
—
113 Tr US$
158,3 Tr US$
7,7 T US$
16,4%
—
4,9%
—
2017-12-31
10 T US$
2,8 T US$
1,3 T US$
1,9 T US$
920,9 Tr US$
989,8 Tr US$
1 T US$
34,6 Tr US$
610,7 Tr US$
440,5 Tr US$
—
-1,3 T US$
-514,4 Tr US$
113 Tr US$
179,1 Tr US$
224,4 Tr US$
8,2 T US$
16,6%
—
5,1%
—
2018-12-31
10 T US$
2,8 T US$
1 T US$
2,2 T US$
1,2 T US$
1,1 T US$
1 T US$
39 Tr US$
736,9 Tr US$
461,8 Tr US$
—
-1,2 T US$
-1,1 T US$
179,1 Tr US$
133,3 Tr US$
178,6 Tr US$
8,4 T US$
17,3%
—
5,1%
—
2019-12-31
10,3 T US$
2,8 T US$
1,1 T US$
2,4 T US$
1,1 T US$
1,2 T US$
1 T US$
39,5 Tr US$
399,4 Tr US$
491,2 Tr US$
—
-1,7 T US$
-589 Tr US$
133,3 Tr US$
177,4 Tr US$
226,5 Tr US$
8,8 T US$
17,4%
—
4,3%
—
2020-12-31
10,2 T US$
2,7 T US$
967,2 Tr US$
2,5 T US$
1,3 T US$
1,2 T US$
1,1 T US$
37,3 Tr US$
98,8 Tr US$
522,5 Tr US$
—
-1,9 T US$
-612 Tr US$
177,4 Tr US$
114,2 Tr US$
187,3 Tr US$
9,1 T US$
16,8%
—
3,8%
—
2021-12-31
11,3 T US$
3,1 T US$
1,3 T US$
2,8 T US$
1,5 T US$
1,3 T US$
1,2 T US$
57 Tr US$
252,2 Tr US$
552,6 Tr US$
542,1 Tr US$
-2,5 T US$
-329,2 Tr US$
114,2 Tr US$
106 Tr US$
168 Tr US$
9,7 T US$
18,4%
—
4,5%
—
2022-12-31
13,5 T US$
3,7 T US$
1,5 T US$
3,2 T US$
1,7 T US$
1,5 T US$
1,4 T US$
39 Tr US$
203 Tr US$
593 Tr US$
2,2 T US$
-4,4 T US$
1,3 T US$
106 Tr US$
214 Tr US$
270,6 Tr US$
11,9 T US$
17,7%
—
6,6%
—
2023-12-31
15 T US$
4,3 T US$
1,7 T US$
3,6 T US$
2 T US$
1,6 T US$
1,5 T US$
41 Tr US$
262 Tr US$
638 Tr US$
982 Tr US$
-3,7 T US$
62 Tr US$
214 Tr US$
228 Tr US$
303,6 Tr US$
12,8 T US$
18,6%
—
6,6%
—
2024-12-31
16 T US$
4,8 T US$
2 T US$
3,9 T US$
2,1 T US$
1,9 T US$
1,7 T US$
42 Tr US$
482 Tr US$
687 Tr US$
-200 Tr US$
-2,6 T US$
-1,4 T US$
228 Tr US$
203 Tr US$
282 Tr US$
12,8 T US$
19,9%
—
7,5%
—
2025-12-31
16,6 T US$
5,1 T US$
2,1 T US$
4,3 T US$
2,4 T US$
1,9 T US$
1,8 T US$
—
870 Tr US$
738 Tr US$
692 Tr US$
-3,3 T US$
-938 Tr US$
203 Tr US$
249 Tr US$
335 Tr US$
13,7 T US$
19,9%
—
6,4%
—
§9 So sánh định giá với các doanh nghiệp cùng ngành
Giá trị hợp lýReport-date price
Republic Services, Inc.RSG
Giá / giá trị hợp lý
Giá trị hợp lý178,85 US$Report-date price212,1 US$
Ngày đánh giá
Hào kinh tếWide
Bảng điểm đầu tư62 / 100
Waste Management, Inc.WM
Giá / giá trị hợp lý
Giá trị hợp lý152,44 US$Report-date price206,83 US$
Ngày đánh giá
Hào kinh tếWide
Bảng điểm đầu tư56 / 100
Cummins Inc.CMI
Giá / giá trị hợp lý
Giá trị hợp lý443,65 US$Report-date price542,21 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư65 / 100
Republic Services, Inc.RSG
Giá / giá trị hợp lý
Giá trị hợp lý178,85 US$Report-date price212,1 US$
Republic Services Inc. (RSG) trades at 26.3x forward earnings against a peer median of 19.3x. Its EV/EBITDA of 15.1x compares with a peer median of 14.5x. The comparison uses 4 peers: Waste Management Inc., Cummins Inc., Northrop Grumman Corporation and Emerson Electric Co., as of 2026-09-27.
§10 Ngành và chu kỳEN
Pha chu kỳ
Peak
Industry capex-to-depreciation benchmark stands at 1.1x and capex-to-revenue at 13.4%. RSG invested $1,887M in capital expenditures in FY2025 against D&A of $1,814M, representing an 11.37% capex-to-revenue ratio on FY2025 revenue of $16,591M. Reinvestment rate is scheduled at 28% in FY2026 moderating to 24% by FY2030.7
Chu kỳ tăng giá
In an industry up-cycle, high residential and commercial route density combines with municipal franchise indexation to deliver core pricing yields of 5.0%-6.0% that outpace cost inflation. Surging industrial activity accelerates high-margin Environmental Solutions volumes, while commissioned RNG facilities operate above nameplate capacity to monetize premium clean fuel credits, driving consolidated operating margins toward 21.5%-22.0%.
Chu kỳ giảm giá
In a down-cycle, non-residential construction roll-off containers and industrial special waste volumes contract sharply, driving collection volume declines of -3.0% to -3.5%. Lower diesel prices trigger automatic reductions in fuel recovery fee surcharges, and aggressive sub-scale haulers discount commercial rates to defend volume. This dynamics produces fixed route cost deleveraging and pulls operating margins toward historical compounder baselines of 16.8%-17.3%.
Xu hướng dài hạn
Xu hướng
Tác động
Ghi chú
Landfill Methane Capture and Renewable Natural Gas (RNG) Conversion
positive
Stricter clean fuel standards and corporate decarbonization goals create lucrative value creation from landfill biogas. RSG joint-venture RNG facilities are achieving operational throughput above nameplate capacity and exceeding base pricing assumptions, unlocking high-margin incremental earnings streams.
Tightening Municipal Environmental Regulations and PFAS Standards
neutral
EPA regulations surrounding per- and polyfluoroalkyl substances (PFAS) and leachate treatment impose compliance and testing costs. However, strict regulatory compliance increases barriers to entry, strengthening the of permitted commercial landfills over sub-scale municipal dumps.
Định vị
Republic Services holds the clear number-two market share position in North American solid waste management behind Waste Management. Operating Group 1 ($7,509M in FY2025) and Operating Group 2 ($7,316M in FY2025) give RSG massive geographic breadth across eastern and western US markets. The company's 89.4% revenue concentration in recurring recycling and solid waste services ($14,825M) provides superior cash conversion and defensive resilience relative to cyclical industrial peers such as Cummins (CMI, 11.9% operating margin) and Northrop Grumman (NOC, 11.6% operating margin).3,8
§11 Quản lý vị thếEN
Quy mô vị thế
0%
Republic Services is an exceptional business with an elite wide economic moat; however, the stock currently trades at $212.10, an 18.6% premium to synthesized Fair value of $178.85 and a forward P/E of 26.32x that commands an unjustified premium over peer Waste Management (22.69x). High conviction in the Reduce committee rating warrants zero fresh capital allocation and systematic trimming of existing positions.3,4
Rủi ro
Risk management strategy centers on strictly limiting portfolio exposure to RSG given the 18.6% premium to Fair value ($178.85). Existing holders should systematically execute profit-taking orders into share price strength above $215.00, utilizing trailing stops to lock in compounding gains. Reinvestment should be delayed until the stock offers a justifiable margin of safety below intrinsic value.
Đợt vào lệnh
Mức
Hành động
Lý do
$200.00 - $215.00
No fresh allocation / Maintain underweight posture
Current trading range trades at an 18.6% premium to house Fair value ($178.85) and a forward P/E of 26.32x, presenting negative risk-adjusted expected return.
$175.00 - $185.00
Hold / Monitor operational execution and volume inflection
Đợt thoát lệnh
Mức
Hành động
$215.00 - $225.00
Execute disciplined profit taking / Trim 30%-50% of holding
$225.00 - $233.42 (Approaching 52-week high)
Complete position liquidation / Exit remaining exposure
Điểm kiểm tra hàng quý
Chỉ số
Ngưỡng
Hành động
Core Pricing Yield Spread
< 3.5% core price yield
Downgrade operating margin expansion assumptions in house forecast schedule and accelerate position reduction.
Underlying Collection Volume
< -3.5% in H2 2026 or < -2.0% in FY2027
Re-underwrite revenue growth path downward by 100-150 bps to reflect severe fixed route cost deleveraging.
§12 Quan điểm nhà đầu tưEN
Value Investor
Avoid
Trading at an 18.59% premium to Fair value ($178.85) and a forward P/E of 26.32x, RSG provides negative margin of safety. Value investors should avoid entering until market price reflects a discount to intrinsic owner cash earnings power ($165.77).4
Income and Core Compounder Investor
Hold
Existing compounder portfolios with significant unrealized taxable gains may hold a defensive baseline allocation supported by $4,296M in operating cash flow and dependable municipal revenues ($14,825M in FY2025), but should trim overweight positions.7,8
Tactical and Momentum Investor
Avoid
With underlying collection volumes declining at -3.0% to -3.5% and the stock trading around its 50-day average ($217.60) and 200-day average ($215.20), multiple compression presents asymmetric downside risk without compelling near-term momentum.4,5
§14 Khuyến nghị cuối cùngEN
Hành động
Giảm
We recommend reducing position size in Republic Services Inc. At the analysis price of $212.10 as of September 25, 2026, shares trade 18.59% above our Fair value of $178.85 and offer negative expected upside of -15.68%,. Despite RSG's wide economic moat rooted in permitted landfills and route density, the forward P/E multiple of 26.32x commands an unwarranted premium over higher-returning peer Waste Management (22.69x) amidst ongoing negative organic collection volumes.3,4,5
Investors currently holding overweight equity positions should trim allocations to rebalance capital into fairly valued opportunities. New entry points should be deferred until multiple de-rating brings market pricing toward the intrinsic value anchor of $178.85.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Multiple de-rating toward direct peer WM and historical compounder norms as EPS growth decelerates from 10.76% toward single-digit baseline.
RSG trades at forward P/E of 26.32x and trailing P/E of 30.04x, commanding an unsupported premium over direct peer Waste Management (WM at 22.69x forward P/E) despite WM generating superior ROE (29.84% vs RSG 18.15%,). Multiple compression toward historical norms and peer levels at 21.0x induces a 20.0% fair value contraction.3,4
FV impact
-2.4%
Terminal multiple 20% lower
Trigger
Within 18 months
Refinancing $4.7B in debt maturing over 1-4 years at elevated coupons while market risk premium re-evaluates high net leverage, expanding cost of capital by 200 bps.
RSG carries $14,295,000,064 in total debt against cash of $76M. Refinancing $4.7B in debt maturing over 1-4 years at elevated coupons while market risk premium re-evaluates leverage expands cost of capital by 200 bps to 9.54%, driving a 31.2% drop in fair value.4,7
FV impact
-22.3%
Cost of capital 2 points higher
Trigger
Within 24 months
Commercial construction and industrial special waste volume contraction pull consolidated revenue growth 5 percentage points below forecast.
Management projects negative underlying collection volumes of -3.0% to -3.5% in H2 2026 and -2.0% in FY2027. A macro downturn in construction and commercial activity would pull top-line revenue growth below 0% compared to consensus 4.14% in FY2026 and 4.74% in FY2027, dropping discounted cash flow valuation by 27.3%.1,5
FV impact
-2%
Revenue and EPS growth 5 points lower for five years
Trigger
Within 18 months
Underlying collection volume contracting beyond management guided -3.0% to -3.5% range would reveal accelerated customer churn to low-cost regional haulers and severe fixed-route cost deleveraging.
De-rating of RSG forward P/E multiple from 26.32x toward parity with or discount to WM 22.69x, driven by market realization that RSG generates lower ROE (18.15% vs 29.84%,).
Hiện tại:26.32x vs WM 22.69x (+16.0% premium)
Cảnh báo nếu< 21.0x
05
Environmental and PFAS Remediation Charges
Unplanned environmental remediation charges exceeding $150M stemming from tightening EPA regulations on PFAS leachate management would absorb free cash flow and increase ongoing capital expenditure requirements.
03High customer switching costs and municipal franchise contracts — Exclusive multi-year municipal residential franchise agreements (typically 3 to 10 years in duration) and long-term commercial subscription contracts create substantial switching costs for waste generators. Over 80% of solid waste revenue is under multi-year contracts with embedded price adjustment formulas tied to CPI, waste indices, or core yield targets, while dynamic fuel recovery surcharges insulate operating income from diesel volatility.Moderate
Emerging EPA regulatory mandates governing PFAS remediation, leachate disposal, and post-closure capping standards across municipal solid waste landfills.
low
3 to 5 years
Active regulatory engagement with EPA authorities, positioning modern lined landfills as specialized remediation endpoints rather than liable sources, and continuous accrual of environmental post-closure reserves.5
Commissioning delays, timeline friction, and capital expenditure overruns at joint-venture renewable natural gas (RNG) and polymer recovery facilities.
low
12 to 36 months
Operational facilities are achieving throughput above nameplate capacity and exceeding base pricing assumptions, offsetting initial commissioning timeline delays with superior run-rate economics.5
Operating EBIT margins expand annually, driven by core pricing yield and operational leverage5
Diluted EPS reaches high-end estimate of $8.48 in FY20271
Terminal exit multiple sustains at an elevated premium over peer averages reflecting cash flow durability4
Under the bull scenario, joint-venture renewable natural gas (RNG) and polymer recovery facilities ramp ahead of schedule, producing throughput exceeding nameplate capacity. Core pricing yield sustains above 5.5% while collection volumes recover into positive territory, driving revenue growth toward 6.0%-7.0% and expanding operating margins past 21.5%. Diluted EPS accelerates toward $8.48 by FY2027, unlocking a potential valuation of $227.41.1,5
Persistent negative collection volumes create fixed route cost deleveraging that eventually erodes gross margins.
Hiện tạiUnderlying business continues to expand margins, partially offset by prior-year landfill event volume roll-offs and near-term acquisition integration expenses.
Vì sao quan trọng
Margin trajectory determines whether the company can achieve its multi-year margin expansion goals.
04
Chỉ số:
Renewable Natural Gas Project Commissioning and Throughput
Hiện tạiOperational facilities are running above nameplate capacity and exceeding base pricing assumptions despite earlier timeline delays.
Vì sao quan trọng
Renewable energy and polymer recycling projects represent the key source of high-margin incremental growth beyond core solid waste.
Republic Services maintains a disciplined capital allocation framework focused on fleet modernization, tuck-in M&A, and steady shareholder distributions. In FY2025, operating cash flow of $4,296M funded $1,887M in capital expenditures, comprising approximately $1,415M (75%) in maintenance capex and $472M (25%) in strategic growth capex for RNG facilities and polymer centers. Programmatic tuck-in acquisitions absorb $500M-$800M annually, strengthening local route density. Shareholder distributions are balanced through a growing dividend ($2.68 per share baseline) and share repurchases, while total debt of $14,295M against cash of $76M necessitates prudent debt maturity management, with $4.7B due within four years.
High revenue predictability and cash conversion insulate the business from severe downturns and support consistent dividend growth, validating the wide moat rating.
Recent revenue growth is driven primarily by fuel fee recoveries rather than organic volume expansion
Management acknowledged that the $150M revenueguidance increase at midpoint was driven exclusively by fuel recovery fees, acquisitions, and commodity prices, while underlying collection volumes are guided at -3.0% to -3.5% in H2 2026 and -2.0% in FY2027.
Consolidated top-line growth is reliant on inflation surcharges and acquisitions; any softening in fuel prices or pricing power would cause revenue growth to decelerate rapidly.
Total debt stands at $14,295M against cash of $76M, with $4.7B in debt maturities scheduled over years 1 to 4. Pre-tax cost of debt is 6.00%.
Refinancing maturing notes at prevailing elevated yields will exert upward pressure on annual net interest expense, creating headwind for net income expansion.
Northrop Grumman CorporationNOC
Giá / giá trị hợp lý
Giá trị hợp lý574,82 US$Report-date price539,31 US$
Ngày đánh giá
Hào kinh tếWide
Bảng điểm đầu tư69 / 100
Emerson Electric Co.EMR
Giá / giá trị hợp lý
Giá trị hợp lý120,35 US$Report-date price163,11 US$
Circular Polymer Plastics Recycling and Post-Consumer Sourcing
positive
Consumer packaged goods brands are under increasing statutory mandates to use recycled post-consumer PET and polyolefins. RSG polymer centers provide integrated secondary plastics sorting, capturing premium pricing over virgin plastic resin.
At the house Fair value midpoint ($178.85), the valuation premium is fully eliminated, but valuation does not yet offer sufficient margin of safety to justify aggressive accumulation.
