Republic Services (MEX:RSGA) Cyclically Adjusted FCF per Share: MXN104.16 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:RSGA Republic Services Inc MEX:RSGA
81 GF Score
Price MXN3,769.35
GF Value MXN3,823.46
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Republic Services Cyclically Adjusted FCF per Share?

Republic Services MEX:RSGA 81 Cyclically Adjusted FCF per Share is MXN104.16 as of Mar. 2026. GuruFocus rates MEX:RSGA with a GF Score™ of 81/100 and a GF Value™ of MXN3,823.46 (Fairly Valued). The stock has 3 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Republic Services's adjusted free cash flow per share for the three months ended in Mar. 2026 was MXN43.785. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN104.16 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Republic Services's average Cyclically Adjusted FCF Growth Rate was 15.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 13.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 14.20% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 12.20% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Republic Services was 21.50% per year. The lowest was -0.40% per year. And the median was 10.10% per year.

As of today (2026-07-16), Republic Services's current stock price is MXN3769.35. Republic Services's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was MXN104.16. Republic Services's Cyclically Adjusted Price-to-FCF of today is 36.19.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Republic Services was 52.08. The lowest was 25.64. And the median was 36.02.


Republic Services  (MEX:RSGA) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Republic Services's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3769.35/104.16
=36.19

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Republic Services was 52.08. The lowest was 25.64. And the median was 36.02.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Republic Services Cyclically Adjusted FCF per Share Related Terms


Republic Services Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Republic Services's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Republic Services Cyclically Adjusted FCF per Share Chart

Republic Services Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 66.04 73.75 71.10 98.15 97.89

Republic Services Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 98.49 99.68 101.62 97.89 104.16

MEX:RSGA vs WCN, WM, CLH: Cyclically Adjusted FCF per Share Comparison

For the Waste Management subindustry, Republic Services's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Republic Services Cyclically Adjusted Price-to-FCF vs Waste Management Industry

For the Waste Management industry and Industrials sector, Republic Services's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Republic Services's Cyclically Adjusted Price-to-FCF falls into.


MEX:RSGA
81GF Score
Republic Services Inc MEX:RSGA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Republic Services Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Republic Services's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=43.785/330.2130*330.2130
=43.785

Current CPI (Mar. 2026) = 330.2130.

Republic Services Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 9.231 241.018 12.647
201609 16.222 241.428 22.188
201612 18.047 241.432 24.683
201703 12.143 243.801 16.447
201706 8.570 244.955 11.553
201709 12.406 246.819 16.598
201712 18.007 246.524 24.120
201803 17.396 249.554 23.019
201806 19.769 251.989 25.906
201809 15.878 252.439 20.770
201812 14.746 251.233 19.382
201903 15.255 254.202 19.817
201906 17.406 256.143 22.439
201909 20.356 256.759 26.179
201912 15.693 256.974 20.166
202003 16.307 258.115 20.862
202006 32.944 257.797 42.198
202009 23.577 260.280 29.912
202012 15.979 260.474 20.257
202103 21.093 264.877 26.296
202106 33.853 271.696 41.144
202109 23.137 274.310 27.852
202112 15.252 278.802 18.064
202203 23.319 287.504 26.783
202206 34.554 296.311 38.507
202209 34.274 296.808 38.131
202212 17.171 296.797 19.104
202303 17.570 301.836 19.222
202306 40.133 305.109 43.435
202309 32.142 307.789 34.484
202312 18.861 306.746 20.304
202403 15.561 312.332 16.452
202406 40.511 314.175 42.579
202409 35.322 315.301 36.993
202412 34.815 315.605 36.426
202503 36.959 319.799 38.163
202506 42.176 322.561 43.177
202509 43.332 324.800 44.054
202512 23.458 324.054 23.904
202603 43.785 330.213 43.785

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN104.16 mean?
Republic Services (MEX:RSGA) has a Cyclically Adjusted FCF per Share of MXN104.16 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Republic Services and its competitors.
Is Republic Services' Cyclically Adjusted FCF per Share too high?
Republic Services' current Cyclically Adjusted FCF per Share is MXN104.16. Overall, Republic Services has a GF Score™ of 81/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Republic Services' Cyclically Adjusted FCF per Share compare to WCN and WM?
Republic Services' Cyclically Adjusted FCF per Share of MXN104.16 can be compared against companies in the Waste Management industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Waste Management company?
A good Cyclically Adjusted FCF per Share depends on the Waste Management industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Republic Services and its competitors. Republic Services's current Cyclically Adjusted FCF per Share is MXN104.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Republic Services stock overvalued right now?
Based on GuruFocus' analysis, Republic Services (MEX:RSGA) is currently considered Fairly Valued. The stock's GF Value™ is MXN3,823.46, compared to a current price of MXN3,769.35 — trading 1.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN104.16. Republic Services' overall GF Score™ is 81/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Republic Services (MEX:RSGA), the current Cyclically Adjusted FCF per Share is MXN104.16 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Republic Services (MEX:RSGA) Overvalued in 2026?

Based on GuruFocus' analysis, Republic Services stock appears to be undervalued. The current stock price of MXN3,769.35 is trading 1.4% below its estimated GF Value™ of MXN3,823.46. GuruFocus considers Republic Services to be Fairly Valued.

Key valuation signals for MEX:RSGA:

  • Cyclically Adjusted FCF per Share: MXN104.16
  • GF Value™: MXN3,823.46 vs. price of MXN3,769.35 (1.4% below fair value)
  • GF Score™: 81/100 with 3 warning signs

No single metric tells the full story. See the MEX:RSGA stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Republic Services Business Description

Address 5353 East City North Drive, Phoenix, AZ, USA, 85054
Republic Services Group is the second-largest waste management company by revenue and provides integrated waste management services to residential, commercial, and industrial customers. With 208 active landfills, 248 transfer stations, and 75 recycling centers, Republic Services has reached $16 billion in annual revenue, focusing on recycling and environmental solutions. The company reports in three segments based on the Western United States (Group 1), Eastern United States (Group 2), and Environmental Solutions across North America (Group 3). Eighty-nine percent of total revenue comes from recycling and waste, with the remaining 11% from Environmental Solutions.
81GF Score

Get the complete analysis for MEX:RSGA

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN3,769.35
Price
MXN3,823.46
GF Value