Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: RSG stock price vs LBRT: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at LBRT's multiple
Needs LBRT P/E.
Implied fair value · at RSG's multiple
Needs RSG P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: RSG FY 2025 (ended Dec 31, 2025) · LBRT FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 83% equity / 17% debt · EV / Revenue 4.30x · EV / EBITDA 30.50x
Capital structure 93% equity / 7% debt · EV / Revenue 0.89x · EV / EBITDA 5.38x
RSG carries the larger enterprise value at $81.83B against $3.57B; LBRT trades on the lower EV / Revenue multiple (0.89x vs 4.30x); LBRT on the lower EV / EBITDA (5.38x vs 30.50x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
REPUBLIC SERVICES, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Liberty Energy Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
1.15x
0.12x
Net debt / EBITDA
Leverage against operating earnings
5.08x
0.34x
Cash and equivalents
Liquid reserves on the balance sheet
$76.00M
$27.55M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
$13.71B
$251.70M
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
