SRCL
Stericycle Inc
Price:  
61.98 
USD
Volume:  
5,108,185.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SRCL Intrinsic Value

25.80 %
Upside

What is the intrinsic value of SRCL?

As of 2025-07-09, the Intrinsic Value of Stericycle Inc (SRCL) is 78.00 USD. This SRCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.98 USD, the upside of Stericycle Inc is 25.80%.

The range of the Intrinsic Value is 40.72 - 303.05 USD

Is SRCL undervalued or overvalued?

Based on its market price of 61.98 USD and our intrinsic valuation, Stericycle Inc (SRCL) is undervalued by 25.80%.

61.98 USD
Stock Price
78.00 USD
Intrinsic Value
Intrinsic Value Details

SRCL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.72 - 303.05 78.00 25.8%
DCF (Growth 10y) 57.24 - 374.36 102.58 65.5%
DCF (EBITDA 5y) 47.47 - 60.45 54.77 -11.6%
DCF (EBITDA 10y) 59.21 - 80.85 70.37 13.5%
Fair Value 9.69 - 9.69 9.69 -84.36%
P/E 8.57 - 15.26 11.95 -80.7%
EV/EBITDA 30.30 - 67.08 48.61 -21.6%
EPV 32.14 - 50.37 41.25 -33.4%
DDM - Stable 4.69 - 23.27 13.98 -77.4%
DDM - Multi 31.91 - 124.09 50.87 -17.9%

SRCL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,754.22
Beta 0.30
Outstanding shares (mil) 92.84
Enterprise Value (mil) 7,129.12
Market risk premium 4.60%
Cost of Equity 7.65%
Cost of Debt 5.50%
WACC 6.98%