Download PDF

1. Company Snapshot

1.a. Company Description

Republic Services, Inc., together with its subsidiaries, offers environmental services in the United States.The company offers collection and processing of recyclable materials, collection, transfer and disposal of non-hazardous solid waste, and other environmental solutions.Its collection services include curbside collection of material for transport to transfer stations, landfills, or recycling processing centers; supply of recycling and waste containers; and renting of compactors.


In addition, the company engages in the processing and sale of old corrugated containers, old newsprint, aluminum, glass, and other materials; and provision of landfill and transfer services.Further, it offers disposal of non-hazardous solid and liquid material and in-plant services, such as transportation and logistics.It serves small-container, large-container, and residential customers.


As of December 31, 2021, the company operated through 356 collection operations, 239 transfer stations, 198 active landfills, 71 recycling processing centers, 6 saltwater disposal wells, and 7 deep injection wells, as well as 3 treatment, recovery, and disposal facilities in 41 states.It also operated 77 landfill gas-to-energy and renewable energy projects and had 124 closed landfills.The company was incorporated in 1996 and is based in Phoenix, Arizona.

Show Full description

1.b. Last Insights on RSG

Republic Services, Inc.'s recent performance was negatively impacted by a revenue miss and a lowered 2025 outlook, despite strong margin gains and earnings surpassing estimates. The company's Q2 earnings per share of $1.77 beat estimates, but revenue growth was muted. A $900 million investment in acquisitions during the first half of the year and a 5.5% revenue growth expectation for the full year are notable. Additionally, the company increased its quarterly dividend by approximately 8%.

1.c. Company Highlights

2. Q1 2026: Solid Growth, Margins Expand

Republic Services posted a 2.6% rise in revenue to $X billion, with adjusted EBITDA climbing 4.3% to $Y million and margin widening to 32.1% from 31.6%. Adjusted EPS of $1.70 topped the $1.64 consensus, while free cash flow reached $984 million, underscoring robust operating leverage and cash generation.

Publication Date: May -10

📋 Highlights
  • Revenue Growth and Pricing Momentum:: Revenue rose 2.6% with average yield on total revenue at 3.4%, driven by 4.1% pricing growth on related revenue.
  • Adjusted EBITDA Expansion:: Adjusted EBITDA grew 4.3% with a 50-basis-point margin expansion to 32.1%.
  • Strong Free Cash Flow Generation:: Produced $984 million in adjusted free cash flow, reflecting operational efficiency and working capital management.
  • Environmental Solutions Recovery:: Revenue decline (-100 bps) due to a non-repeating 2025 job, but sales pipeline growth expected to drive H2 2026 revenue growth.
  • Strategic Digital and Sustainability Investments:: AI-driven pricing and operational tools target $100 million annual savings by 2028, with $433 million in Q1 acquisitions to expand market presence.

Revenue & EPS Snapshot

Core pricing drove a 5.7% lift on total revenue and 6.8% on related revenue, offsetting a 1% dip in organic volume. The 3.4% average yield on total revenue reflects disciplined cost control, and the 4.1% yield on related revenue signals strong pricing power across the waste‑management portfolio.

Environmental Solutions Outlook

ES revenue fell in Q1 due to a non‑repeating emergency job, yet the pipeline is strengthening. Jon Vander Ark noted a “tough comp in Q2” but anticipates momentum building in the second half, with cross‑selling initiatives aimed at expanding the service mix.

Digital & Sustainability Investments

The RISE platform’s AI‑driven pricing model is already delivering incremental margin gains, while electric vehicle deployment targets residential and small‑container markets. The company projects at least $100 million annual benefit by 2028, bolstering long‑term operating leverage.

Capital Allocation & Shareholder Returns

Over $700 million has been invested in acquisitions, including $433 million in Q1, while $507 million was returned to shareholders. With a 0.09 Net Debt/EBITDA ratio, Republic Services maintains a strong balance sheet to fund further growth.

Pricing Dynamics & Fuel Costs

March’s diesel spike eroded EBITDA by $8 million, but fuel‑recovery fees are expected to offset costs from Q2 onward. Commodity prices fell from $155 to $120 per ton, with recycling volumes flat, reflecting a shift toward higher‑margin polymer centers.

Q2 Guidance & Market Outlook

Management forecasts a flat to slightly down margin in Q2 due to project‑related landfill volumes, yet underlying business margins should expand. With a 28.49 P/E and 12.72 EV/EBITDA, the stock trades on modest upside, positioning it well for the full‑year target of 5.0% revenue growth.

3. NewsRoom

Card image cap

Republic Services: A Hidden Gem in Waste Management Worth Watching

May -11

Source: fool.com

Card image cap

RSG Q1 Earnings Beat Estimates on Pricing & Margin Gains

May -08

Source: zacks.com

Card image cap

Republic Services, Inc. (RSG) Q1 2026 Earnings Call Transcript

May -07

Source: seekingalpha.com

Card image cap

Republic Services (RSG) Surpasses Q1 Earnings and Revenue Estimates

May -07

Source: zacks.com

Card image cap

Republic Services, Inc. Reports First Quarter 2026 Results

May -07

Source: prnewswire.com

Card image cap

Republic Services to Report Q1 Earnings: What's in the Offing?

May -07

Source: zacks.com

Card image cap

Rocky Shore Closes Acquisition of Additional Mining Claims

May -05

Source: accessnewswire.com

Card image cap

Republic Services: Mr. Market Is Underestimating This One

May -01

Source: seekingalpha.com

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (4.70%)

6. Segments

Group 1 (Recycling & Solid Waste)

Expected Growth: 4.3%

None

Group 2 (Recycling & Solid Waste)

Expected Growth: 4.8%

Republic Services' growth is driven by increasing demand for waste management and recycling services, government regulations, and rising environmental concerns. The company's large-scale operations, efficient cost structure, and strategic acquisitions also support its expansion.

Group 3 (Environmental Solutions)

Expected Growth: 4.5%

Republic Services’ environmental and sustainability solutions drive growth, fueled by increasing adoption of recycling programs, landfill diversion, and climate change regulations.

Corporate Entities and Other

Expected Growth: 4.2%

Republic Services, Inc. is expected to benefit from increasing waste volumes, rising recycling rates, and a growing US population. Additionally, the company's growth, including its acquisition of US Ecology, will further expand its service offerings and geographic footprint.

Intercompany Revenue

Expected Growth: 3.4%

Republic Services' intercompany revenue elimination is driven by increasing waste management needs, a growing population, and urbanization. These fundamental drivers will sustain growth in the waste management industry.

7. Detailed Products

Residential Waste Collection

Republic Services provides curbside waste collection services to residential customers, including trash, recyclables, and organic waste.

Commercial Waste Collection

Republic Services offers customized waste management solutions for businesses, including dumpster rentals, recycling programs, and compactors.

Construction Waste Management

Republic Services provides specialized waste management services for construction and demolition projects, including roll-off dumpsters and recycling programs.

Recycling Services

Republic Services offers comprehensive recycling programs for paper, plastic, glass, and metal, helping communities reduce waste and conserve natural resources.

Landfill Management

Republic Services operates and manages landfills, providing a safe and environmentally responsible solution for waste disposal.

Transfer Stations

Republic Services operates transfer stations, which serve as intermediate facilities for waste processing and transportation to landfills or recycling facilities.

Organic Waste Management

Republic Services offers organic waste management services, including composting and anaerobic digestion, to convert organic waste into renewable energy and nutrient-rich soil amendments.

8. Republic Services, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

Republic Services, Inc. has a low threat of substitutes due to the lack of alternative waste management services that can replace its offerings.

Bargaining Power Of Customers

Republic Services, Inc. has a medium bargaining power of customers due to the presence of some large commercial and industrial customers, but the majority of its customers are residential and have limited bargaining power.

Bargaining Power Of Suppliers

Republic Services, Inc. has a low bargaining power of suppliers due to its large scale of operations and ability to negotiate favorable terms with its suppliers.

Threat Of New Entrants

Republic Services, Inc. has a low threat of new entrants due to the high barriers to entry in the waste management industry, including the need for significant capital investments and regulatory approvals.

Intensity Of Rivalry

Republic Services, Inc. operates in a moderately competitive industry, with a few large players competing for market share, but the company's scale and operational efficiency help it to maintain its market position.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 54.52%
Debt Cost 5.21%
Equity Weight 45.48%
Equity Cost 7.31%
WACC 6.16%
Leverage 119.86%

11. Quality Control: Republic Services, Inc. passed 5 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
TransDigm Group

A-Score: 7.0/10

Value: 3.0

Growth: 8.0

Quality: 6.7

Yield: 9.0

Momentum: 7.0

Volatility: 8.3

1-Year Total Return ->

View Full Report
Stock-Card
PACCAR

A-Score: 6.0/10

Value: 4.1

Growth: 6.7

Quality: 5.0

Yield: 8.0

Momentum: 4.0

Volatility: 8.3

1-Year Total Return ->

View Full Report
Stock-Card
Paychex

A-Score: 6.0/10

Value: 2.1

Growth: 5.8

Quality: 9.0

Yield: 7.0

Momentum: 2.5

Volatility: 9.3

1-Year Total Return ->

View Full Report
Stock-Card
Republic Services

A-Score: 5.9/10

Value: 2.2

Growth: 6.9

Quality: 7.0

Yield: 2.0

Momentum: 7.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
Caterpillar

A-Score: 5.7/10

Value: 2.0

Growth: 6.9

Quality: 6.2

Yield: 3.0

Momentum: 8.5

Volatility: 7.3

1-Year Total Return ->

View Full Report
Stock-Card
Waste Management

A-Score: 5.2/10

Value: 2.1

Growth: 6.0

Quality: 4.8

Yield: 3.0

Momentum: 5.5

Volatility: 10.0

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

201.67$

Current Price

201.67$

Potential

-0.00%

Expected Cash-Flows