The Discounted Cash Flow (DCF) valuation of Republic Services Inc (RSG) is 237.72 USD. With the latest stock price at 205.79 USD, the upside of Republic Services Inc based on DCF is 15.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.6% | 7.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 162.93 - 414.41 | 237.72 |
| Upside | -20.8% - 101.4% | 15.5% |