What Is RSG Fair Value?
Republic Services (RSG) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Republic Services (RSG) has a composite fair value estimate of $126.30 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $222.11, suggesting the stock is overvalued by 43.1%.
Data as of August 29, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$126.30
vs. current price of $222.11(-43.1%)
How Is RSG Fair Value Calculated?
Four independent models estimate what RSG is worth. Each uses different inputs and assumptions. The composite blends them by weight.
RSG Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$181.03
-18.5%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$90.05
-59.5%Overvalued
Inputs used
RSG Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$80.23
-63.9%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$72.76
-67.2%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $222.11 is 18.5% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.08B | $1.96B |
| Year 2 | $2.23B | $1.98B |
| Year 3 | $2.39B | $2.00B |
| Year 4 | $2.56B | $2.02B |
| Year 5 | $2.75B | $2.03B |
| Year 6 | $2.95B | $2.05B |
| Year 7 | $3.16B | $2.07B |
| Year 8 | $3.39B | $2.09B |
| Year 9 | $3.63B | $2.11B |
| Year 10 | $3.89B | $2.13B |
| Terminal Value | $107.64B | $58.96B |
What Are RSG's Key Financial Metrics?
Earnings & Growth
Current Price
$222.11
EPS (TTM)
$7.15
Forward P/E
27.6
Profit Margin
12.9%
Cash & Balance Sheet
Free Cash Flow
1.9B
EBITDA
5.3B
Book Value
$39.32
Total Debt
14.3B
What Do Analysts Say About RSG?
Low
$208.00
Average
$245.92
High
$272.00
Upside
+10.7%
RSG Fair Value FAQ
What is the fair value of RSG?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), RSG's estimated fair value is $126.30. The stock is currently trading at $222.11, which makes it overvalued by our analysis.
How is RSG's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is RSG overvalued or undervalued?
Based on our analysis, RSG is overvalued. The current price of $222.11 is 43.1% above our estimated fair value of $126.30.
What do Wall Street analysts say about RSG?
24 analysts cover Republic Services with a consensus rating of "Buy." The average price target is $245.92, ranging from $208.00 to $272.00. This implies 10.7% upside from the current price.