DCF Tool

RSG

Republic Services, Inc. – Solid Waste Landfill
our company today: republic services, is an industry leader in u.s. recycling and waste services. through its subsidiaries, republic’s collection companies, transfer stations, recycling centers and landfills focus on providing reliable environmental services and solutions for 14 million commercial, industrial, municipal and residential customers. our customers: we want our customers to feel at ease because of the reliability of our services, uplifted by the environmental impact they can make partnering with republic, and delighted by the simple solutions and array of services we provide. we’ll handle it from here™, republic’s tagline, lets our customers know that they can count on us to provide an effortless experience; backs the promise that we will be on-time, never miss a pickup and leave the area clean; supports our promise to deliver superior products and services to meet their customers’ needs; and remind them about our environmental commitment. our environmental commitment: we b
Analysis Results
Intrinsic Value $188.24
Latest Price $163.37
Relative Value 13% undervalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 5.6%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 4.1%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 5.6%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 1.72 1.66
2024 1.82 1.68
2025 1.92 1.71
2026 2.03 1.73
2027 2.15 1.76
Terminal Value

Assuming the company was sold after the projection period at an exit multiple of 30, the terminal value of the company would be 64.4 billion. This corresponds to a present value of 50.7 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 8.54 billion. Adding in the terminal value gives a total present value of 59.2 billion.

There are presently 315.0 million outstanding shares, so the intrinsic value per share is 188.24.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 2,357,100,000
Current Cash 143,400,000
Current Liabilities 3,390,700,000
Current Debt 456,000,000
Non-Cash Working Capital (NCWC) -721,000,000
Change in NCWC 4,600,000
EBIT 2,245,200,000
Tax Provision 343,900,000
Depreciation and Amortization 1,441,200,000
Capital Expenditure -1,454,000,000
Unlevered Free Cash Flow 1,815,419,721
Current Assets 1,710,800,000
Current Cash 29,000,000
Current Liabilities 2,415,600,000
Current Debt 8,200,000
Non-Cash Working Capital (NCWC) -725,600,000
Change in NCWC -95,300,000
EBIT 1,904,800,000
Tax Provision 282,800,000
Depreciation and Amortization 1,268,200,000
Capital Expenditure -1,316,300,000
Unlevered Free Cash Flow 1,419,404,291
Current Assets 1,521,800,000
Current Cash 38,200,000
Current Liabilities 2,282,000,000
Current Debt 168,100,000
Non-Cash Working Capital (NCWC) -630,300,000
Change in NCWC -54,500,000
EBIT 1,723,100,000
Tax Provision 173,100,000
Depreciation and Amortization 1,158,800,000
Capital Expenditure -1,194,600,000
Unlevered Free Cash Flow 1,371,779,075
Current Assets 1,606,000,000
Current Cash 47,100,000
Current Liabilities 3,064,600,000
Current Debt 929,900,000
Non-Cash Working Capital (NCWC) -575,800,000
Change in NCWC -41,800,000
EBIT 1,674,500,000
Tax Provision 222,000,000
Depreciation and Amortization 1,122,400,000
Capital Expenditure -1,207,100,000
Unlevered Free Cash Flow 1,261,120,080
Current Assets 1,564,400,000
Current Cash 70,500,000
Current Liabilities 2,718,600,000
Current Debt 690,700,000
Non-Cash Working Capital (NCWC) -534,000,000
Change in NCWC 40,600,000
EBIT 1,681,500,000
Tax Provision 283,300,000
Depreciation and Amortization 1,114,100,000
Capital Expenditure -1,071,800,000
Unlevered Free Cash Flow 1,403,760,322
Current Assets 1,436,800,000
Current Cash 83,300,000
Current Liabilities 2,634,800,000
Current Debt 706,700,000
Non-Cash Working Capital (NCWC) -574,600,000
Change in NCWC 14,900,000
EBIT 1,626,000,000
Tax Provision 3,100,000
Depreciation and Amortization 1,116,100,000
Capital Expenditure -989,800,000
Unlevered Free Cash Flow 1,763,268,481
Current Assets 1,284,500,000
Current Cash 67,800,000
Current Liabilities 1,812,000,000
Current Debt 5,800,000
Non-Cash Working Capital (NCWC) -589,500,000
Change in NCWC 41,900,000
EBIT 1,577,600,000
Tax Provision 352,700,000
Depreciation and Amortization 1,070,200,000
Capital Expenditure -927,800,000
Unlevered Free Cash Flow 1,185,836,722
Current Assets 1,230,300,000
Current Cash 32,400,000
Current Liabilities 1,834,800,000
Current Debt 5,500,000
Non-Cash Working Capital (NCWC) -631,400,000
Change in NCWC -131,600,000
EBIT 1,563,300,000
Tax Provision 445,500,000
Depreciation and Amortization 1,050,000,000
Capital Expenditure -945,600,000
Unlevered Free Cash Flow 953,735,128
Current Assets 1,391,000,000
Current Cash 75,200,000
Current Liabilities 1,826,000,000
Current Debt 10,400,000
Non-Cash Working Capital (NCWC) -499,800,000
Change in NCWC -7,000,000
EBIT 1,256,400,000
Tax Provision 337,400,000
Depreciation and Amortization 984,900,000
Capital Expenditure -862,500,000
Unlevered Free Cash Flow 892,968,688
Current Assets 1,421,900,000
Current Cash 213,300,000
Current Liabilities 1,717,100,000
Current Debt 15,700,000
Non-Cash Working Capital (NCWC) -492,800,000
Change in NCWC 19,100,000
EBIT 1,374,700,000
Tax Provision 262,100,000
Depreciation and Amortization 954,000,000
Capital Expenditure -880,800,000
Unlevered Free Cash Flow 1,043,704,804
Current Assets 1,231,300,000
Current Cash 67,600,000
Current Liabilities 1,695,000,000
Current Debt 19,400,000
Non-Cash Working Capital (NCWC) -511,900,000
Change in NCWC 151,400,000
EBIT 1,364,800,000
Tax Provision 251,800,000
Depreciation and Amortization 926,900,000
Capital Expenditure -903,500,000
Unlevered Free Cash Flow 1,122,490,350

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.