The Discounted Cash Flow (DCF) valuation of Republic Services Inc (RSG) is 237.29 USD. With the latest stock price at 210.35 USD, the upside of Republic Services Inc based on DCF is 12.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.8% | 7.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 163.00 - 411.09 | 237.29 |
| Upside | -22.5% - 95.4% | 12.8% |