RSG
Republic Services Inc
Price:  
188.64 
USD
Volume:  
653,924.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RSG Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Republic Services Inc (RSG) is 229.72 USD. This RSG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 188.64 USD, the upside of Republic Services Inc is %.

The range of the Intrinsic Value is 157.19 - 400.19 USD

188.64 USD
Stock Price
229.72 USD
Intrinsic Value
Intrinsic Value Details

RSG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 157.19 - 400.19 229.72 21.8%
DCF (Growth 10y) 239.97 - 563.01 336.97 78.6%
DCF (EBITDA 5y) 211.58 - 288.53 265.84 40.9%
DCF (EBITDA 10y) 288.34 - 405.47 362.25 92.0%
Fair Value 67.12 - 67.12 67.12 -64.42%
P/E 141.85 - 189.87 183.19 -2.9%
EV/EBITDA 132.78 - 187.17 175.49 -7.0%
EPV 75.22 - 106.52 90.87 -51.8%
DDM - Stable 52.31 - 142.43 97.37 -48.4%
DDM - Multi 130.43 - 268.58 174.81 -7.3%

RSG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 59,408.39
Beta 0.52
Outstanding shares (mil) 314.93
Enterprise Value (mil) 72,148.80
Market risk premium 4.60%
Cost of Equity 8.63%
Cost of Debt 4.62%
WACC 7.77%