As of 2025-01-21, the Intrinsic Value of Republic Services Inc (RSG) is
239.80 USD. This RSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 213.73 USD, the upside of Republic Services Inc is
12.20%.
The range of the Intrinsic Value is 160.69 - 438.24 USD
239.80 USD
Intrinsic Value
RSG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
160.69 - 438.24 |
239.80 |
12.2% |
| DCF (Growth 10y) |
235.59 - 589.86 |
337.23 |
57.8% |
| DCF (EBITDA 5y) |
264.79 - 302.27 |
277.66 |
29.9% |
| DCF (EBITDA 10y) |
330.20 - 407.80 |
361.27 |
69.0% |
| Fair Value |
73.85 - 73.85 |
73.85 |
-65.45% |
| P/E |
170.54 - 211.95 |
203.65 |
-4.7% |
| EV/EBITDA |
179.38 - 201.22 |
185.30 |
-13.3% |
| EPV |
74.12 - 110.29 |
92.20 |
-56.9% |
| DDM - Stable |
56.47 - 166.83 |
111.65 |
-47.8% |
| DDM - Multi |
134.52 - 300.88 |
185.04 |
-13.4% |
RSG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
66,929.55 |
| Beta |
0.49 |
| Outstanding shares (mil) |
313.15 |
| Enterprise Value (mil) |
79,406.55 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.60% |
| Cost of Debt |
4.47% |
| WACC |
7.80% |