The Discounted Cash Flow (DCF) valuation of Republic Services Inc (RSG) is 265.25 USD. With the latest stock price at 223.19 USD, the upside of Republic Services Inc based on DCF is 18.8%.
Based on the latest price of 223.19 USD and our DCF valuation, Republic Services Inc (RSG) is a buy. buying RSG stocks now will result in a potential gain of 18.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.9% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 170.99 - 537.21 | 265.25 |
| Upside | -23.4% - 140.7% | 18.8% |