The Discounted Cash Flow (DCF) valuation of Republic Services Inc (RSG) is 272.43 USD. With the latest stock price at 214.63 USD, the upside of Republic Services Inc based on DCF is 26.9%.
Based on the latest price of 214.63 USD and our DCF valuation, Republic Services Inc (RSG) is a buy. buying RSG stocks now will result in a potential gain of 26.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.9% | 6.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 162.61 - 682.89 | 272.43 |
| Upside | -24.2% - 218.2% | 26.9% |