TopFunds

Republic Services

NYSE: RSG

Stock price

218.07 USD

(+76.66%) 5 years

Environmental & Facilities ServicesWaste Management

Insider Transactions

5Y price score: 105
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +76.66%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
11-sep.-26Purchase5,185223.81,160,603117,058,444CASCADE INVESTMENT, L.L.C.10 percent ownerlink
11-sep.-26Purchase176,547223.139,396,322117,053,259CASCADE INVESTMENT, L.L.C.10 percent ownerlink
11-sep.-26Purchase135,482222.630,156,762116,876,712CASCADE INVESTMENT, L.L.C.10 percent ownerlink
11-sep.-26Purchase7,596221.51,682,658116,741,230CASCADE INVESTMENT, L.L.C.10 percent ownerlink
10-sep.-26Purchase2,042224.1457,624116,733,634CASCADE INVESTMENT, L.L.C.10 percent ownerlink
10-sep.-26Purchase47,819223.410,684,548116,731,592CASCADE INVESTMENT, L.L.C.10 percent ownerlink
10-sep.-26Purchase97,992222.521,805,435116,683,773CASCADE INVESTMENT, L.L.C.10 percent ownerlink
10-sep.-26Purchase108,147221.623,961,666116,585,781CASCADE INVESTMENT, L.L.C.10 percent ownerlink
09-sep.-26Purchase64,965222.414,447,112116,477,634CASCADE INVESTMENT, L.L.C.10 percent ownerlink
09-sep.-26Purchase213,574221.147,226,807116,412,669CASCADE INVESTMENT, L.L.C.10 percent ownerlink

196.4

52-week range

233.4

218.07

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

5.1 %

Dividend Yield TTM

1.1 %

Market cap $

$ 67,092

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

30.9

Price / Book TTM

5.6

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

5.6

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(2.8) %

84.6 %

367.7 %

Free cash flow per share growth

119.2 %

93.4 %

269.7 %

Earnings per share growth

5.1 %

126.8 %

221.6 %

Dividends

Previous dividend:0.625 per share, Paid, Ex-div date Jul 02, 2026
Next dividend:0.67 per share, Declared, Ex-div date Oct 02, 2026

Analyst ratings

Price Target Low

232

Price Target High

249

Price Target Median

234

Buy

19

Hold

16

Sell

0

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
2.1
1.8
3.8
3.2
3.3
3
4
4.7
5.5
6.5
6.9
12.4%
6.1
6.6
7
7.6
8.1
8.5
02FCF per share
2.1
2.7
2.7
3.6
3.6
4
4.6
5.5
6.3
6.6
7.7
14%
6.4
6.8
7.3
7.7
8.2
8.2
03Dividends per share
Help
Adjusted for splitsLearn more
1.2
1.2
1.3
1.4
1.6
1.7
1.8
1.9
2.1
1.7
2.4
7.4%
-
-
-
-
-
-
04Dividends payout, %
53.3%
68.4%
34.5%
44.5%
45.8%
54%
42.8%
39.9%
36.9%
33.6%
34.5%
(4.3)%
-
-
-
-
-
-
05Revenue
$ 9,115
$ 9,388
$ 10,044
$ 10,040
$ 10,299
$ 10,154
$ 11,295
$ 13,511
$ 14,965
$ 16,032
$ 16,591
6.2%
$ 17,615
$ 18,702
$ 19,857
$ 21,082
$ 22,384
$ 23,055
06ㅤ% Change
-
3%
7%
(0)%
2.6%
(1.4)%
11.2%
19.6%
10.8%
7.1%
3.5%
6.2%
6.2%
6.2%
6.2%
6.2%
6.2%
6.2%
07Net Income
749.9
612.6
1,278
1,037
1,073
967.2
1,290
1,488
1,731
2,043
2,139
11.1%
1,880
1,996
2,119
2,250
2,389
2,461
08ㅤ% Margin
8.2%
6.5%
12.7%
10.3%
10.4%
9.5%
11.4%
11%
11.6%
12.7%
12.9%
10.7% A
10.7%
10.7%
10.7%
10.7%
10.7%
10.7%
09CFO
1,680
1,848
1,911
2,243
2,352
2,472
2,787
3,190
3,618
3,936
4,296
9.9%
3,996
4,243
4,505
4,783
5,078
5,231
10ㅤ% Of revenue
18.4%
19.7%
19%
22.3%
22.8%
24.3%
24.7%
23.6%
24.2%
24.6%
25.9%
22.7% A
22.7%
22.7%
22.7%
22.7%
22.7%
22.7%
11CAPEX
(945.6)
(927.8)
(989.8)
(1,072)
(1,207)
(1,195)
(1,316)
(1,454)
(1,631)
(1,855)
(1,887)
7.2%
(2,022)
(2,167)
(2,322)
(2,488)
(2,666)
(2,856)
12ㅤ% Change
-
(1.9)%
6.7%
8.3%
12.6%
(1)%
10.2%
10.5%
12.2%
13.7%
1.7%
7.2% A
7.2%
7.2%
7.2%
7.2%
7.2%
7.2%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
734.1
920
920.9
1,171
1,145
1,277
1,470
1,736
1,987
2,081
2,409
12.6%
1,974
2,076
2,183
2,295
2,413
2,374
14Total assets
20,536
20,630
21,147
21,617
22,684
23,434
24,955
29,053
31,410
32,402
34,366
5.3%
36,182
38,094
40,106
42,226
44,457
46,806
15ㅤ% Change
-
0.5%
2.5%
2.2%
4.9%
3.3%
6.5%
16.4%
8.1%
3.2%
6.1%
5.3%
5.3%
5.3%
5.3%
5.3%
5.3%
5.3%
16Total liabilities
12,759
12,936
13,186
13,688
14,563
14,945
15,975
19,366
20,867
20,995
22,397
5.8%
23,580
24,826
26,138
27,519
28,973
30,504
17ㅤ% Of assets
62.1%
62.7%
62.4%
63.3%
64.2%
63.8%
64%
66.7%
66.4%
64.8%
65.2%
65.2% A
65.2%
65.2%
65.2%
65.2%
65.2%
65.2%
18Shareholders Equity
7,777
7,694
7,961
7,930
8,121
8,489
8,980
9,687
10,543
11,407
11,969
4.4%
12,601
13,267
13,968
14,706
15,483
16,302
19Net Debt
7,501
7,591
8,104
8,267
8,905
9,136
9,803
11,938
12,929
12,883
13,730
6.2%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
351,400
344,400
339,000
328,400
322,000
319,836
319,425
317,080
316,665
314,800
311,900
(1.2)%
308,203
304,550
300,940
297,373
293,848
290,365
21ㅤ% Change
-
(2)%
(1.6)%
(3.1)%
(2)%
(0.7)%
(0.1)%
(0.7)%
(0.1)%
(0.6)%
(0.9)%
(1.2)%
(1.2)%
(1.2)%
(1.2)%
(1.2)%
(1.2)%
(1.2)%
22ROA
3.7%
3%
6.1%
4.8%
4.7%
4.1%
5.2%
5.1%
5.5%
6.3%
6.2%
-
5.2%
5.2%
5.3%
5.3%
5.4%
5.3%
23ROE
9.6%
8%
16.1%
13.1%
13.2%
11.4%
14.4%
15.4%
16.4%
17.9%
17.9%
-
14.9%
15%
15.2%
15.3%
15.4%
15.1%
24Interest coverage
4.3
4.2
4.6
4.6
4.7
4.9
6.9
6.2
5.4
5.9
5.8
-
-
-
-
-
-
-
25Dividend Yield
2.6%
2.1%
1.9%
2%
1.7%
1.7%
1.2%
1.5%
1.2%
1.1%
1.1%
-
-
-
-
-
-
-
26P/E Ratio
20.6
31.9
17.8
22.7
26.8
31.8
34.4
27.4
30.1
31
30.9
-
-
-
-
-
-
-
27Stock price range
39-45
42-58
56-68
62-77
71-90
66-103
89-139
116-148
122-167
164-219
200-258
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
15,397
19,568
22,791
23,566
28,780
30,747
44,458
40,829
52,186
63,251
66,101
15.7%
15,547
18,474
21,695
25,237
29,134
-
29FCF Yield
4.8%
4.7%
4%
5%
4%
4.2%
3.3%
4.3%
3.8%
3.3%
3.6%
(2.7)%
12.7%
11.2%
10.1%
9.1%
8.3%
-
30Average stock price
42.1
49.9
62
69.7
80.9
84.4
114.2
132
144.4
191.1
229.1
18.5%
50.4
60.7
72.1
84.9
99.1
-
31 CEO
JA
Jon Vander Ark