The Discounted Cash Flow (DCF) valuation of Republic Services Inc (RSG) is 230.17 USD. With the latest stock price at 190.30 USD, the upside of Republic Services Inc based on DCF is 21.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.7% | 7.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 155.74 - 410.46 | 230.17 |
| Upside | -18.2% - 115.7% | 21.0% |