The Discounted Cash Flow (DCF) valuation of Republic Services Inc (RSG) is 289.61 USD. With the latest stock price at 235.52 USD, the upside of Republic Services Inc based on DCF is 23.0%.
Based on the latest price of 235.52 USD and our DCF valuation, Republic Services Inc (RSG) is a buy. buying RSG stocks now will result in a potential gain of 23.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.6% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 183.44 - 619.07 | 289.61 |
| Upside | -22.1% - 162.9% | 23.0% |