What Is RSG Fair Value?
Republic Services (RSG) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Republic Services (RSG) has a composite fair value estimate of $118.04 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $217.34, suggesting the stock is overvalued by 45.7%.
Data as of July 16, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$118.04
vs. current price of $217.34(-45.7%)
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 →
$163.72
-24.7%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 →
$82.95
-61.8%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 →
$79.86
-63.3%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.
$72.87
-66.5%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 $217.34 is 24.7% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.94B | $1.83B |
| Year 2 | $2.08B | $1.84B |
| Year 3 | $2.23B | $1.86B |
| Year 4 | $2.39B | $1.88B |
| Year 5 | $2.56B | $1.89B |
| Year 6 | $2.75B | $1.91B |
| Year 7 | $2.94B | $1.93B |
| Year 8 | $3.16B | $1.94B |
| Year 9 | $3.38B | $1.96B |
| Year 10 | $3.63B | $1.98B |
| Terminal Value | $99.34B | $54.21B |
What Are RSG's Key Financial Metrics?
Earnings & Growth
Current Price
$217.34
EPS (TTM)
$6.89
Forward P/E
27.0
Profit Margin
13.0%
Cash & Balance Sheet
Free Cash Flow
1.8B
EBITDA
5.2B
Book Value
$38.90
Total Debt
14.1B
What Do Analysts Say About RSG?
Low
$200.00
Average
$244.08
High
$270.00
Upside
+12.3%
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 $118.04. The stock is currently trading at $217.34, 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 $217.34 is 45.7% above our estimated fair value of $118.04.
What do Wall Street analysts say about RSG?
24 analysts cover Republic Services with a consensus rating of "Buy." The average price target is $244.08, ranging from $200.00 to $270.00. This implies 12.3% upside from the current price.