What Is RSG Fair Value?
Republic Services (RSG) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Republic Services (RSG) has a composite fair value estimate of $126.73 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $219.91, suggesting the stock is overvalued by 42.4%.
Data as of October 14, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$126.73
vs. current price of $219.91(-42.4%)
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 →
$181.90
-17.3%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 →
$90.65
-58.8%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 →
$80.21
-63.5%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.
$72.72
-66.9%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 $219.91 is 17.3% 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 | $2.40B | $2.00B |
| Year 4 | $2.57B | $2.02B |
| Year 5 | $2.76B | $2.04B |
| Year 6 | $2.95B | $2.06B |
| Year 7 | $3.17B | $2.08B |
| Year 8 | $3.40B | $2.10B |
| Year 9 | $3.64B | $2.12B |
| Year 10 | $3.91B | $2.14B |
| Terminal Value | $108.12B | $59.22B |
What Are RSG's Key Financial Metrics?
Earnings & Growth
Current Price
$219.91
EPS (TTM)
$7.05
Forward P/E
27.3
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
$243.96
High
$272.00
Upside
+10.9%
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 $126.73. The stock is currently trading at $219.91, 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 $219.91 is 42.4% above our estimated fair value of $126.73.
What do Wall Street analysts say about RSG?
24 analysts cover Republic Services with a consensus rating of "Buy." The average price target is $243.96, ranging from $208.00 to $272.00. This implies 10.9% upside from the current price.