As of 2024-12-15, the Intrinsic Value of Republic Services Inc (RSG) is
238.55 USD. This RSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 208.97 USD, the upside of Republic Services Inc is
14.20%.
The range of the Intrinsic Value is 163.42 - 415.77 USD
238.55 USD
Intrinsic Value
RSG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
163.42 - 415.77 |
238.55 |
14.2% |
| DCF (Growth 10y) |
239.59 - 559.66 |
335.48 |
60.5% |
| DCF (EBITDA 5y) |
247.63 - 302.52 |
278.36 |
33.2% |
| DCF (EBITDA 10y) |
314.33 - 405.42 |
361.63 |
73.1% |
| Fair Value |
73.85 - 73.85 |
73.85 |
-64.66% |
| P/E |
143.73 - 210.46 |
189.24 |
-9.4% |
| EV/EBITDA |
164.01 - 202.17 |
186.48 |
-10.8% |
| EPV |
75.31 - 107.35 |
91.33 |
-56.3% |
| DDM - Stable |
57.12 - 158.61 |
107.86 |
-48.4% |
| DDM - Multi |
136.20 - 285.51 |
183.52 |
-12.2% |
RSG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
65,438.96 |
| Beta |
0.47 |
| Outstanding shares (mil) |
313.15 |
| Enterprise Value (mil) |
77,915.95 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.64% |
| Cost of Debt |
4.47% |
| WACC |
7.83% |