As of 2025-08-03, the Intrinsic Value of Republic Services Inc (RSG) is 289.61 USD. This RSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 231.21 USD, the upside of Republic Services Inc is 25.30%.
The range of the Intrinsic Value is 183.44 - 619.07 USD
Based on its market price of 231.21 USD and our intrinsic valuation, Republic Services Inc (RSG) is undervalued by 25.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 183.44 - 619.07 | 289.61 | 25.3% |
| DCF (Growth 10y) | 252.62 - 787.14 | 383.77 | 66.0% |
| DCF (EBITDA 5y) | 269.66 - 330.15 | 293.09 | 26.8% |
| DCF (EBITDA 10y) | 330.14 - 439.41 | 375.06 | 62.2% |
| Fair Value | 99.74 - 99.74 | 99.74 | -56.86% |
| P/E | 186.65 - 233.75 | 219.25 | -5.2% |
| EV/EBITDA | 189.96 - 222.05 | 201.53 | -12.8% |
| EPV | 92.81 - 147.37 | 120.09 | -48.1% |
| DDM - Stable | 63.96 - 232.73 | 148.35 | -35.8% |
| DDM - Multi | 142.92 - 396.86 | 209.30 | -9.5% |
| Market Cap (mil) | 72,253.13 |
| Beta | 0.28 |
| Outstanding shares (mil) | 312.50 |
| Enterprise Value (mil) | 85,098.13 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.04% |
| Cost of Debt | 4.47% |
| WACC | 7.38% |