REPUBLIC SERVICES, INC. (RSG)
Refuse Systems · Utilities · $74.1B
Intrinsic Value (Consensus)
$96.73
Current Price
$209.03
Margin of Safety
-53.7%
53.7% Above Intrinsic Value
Value: $97
Price: $209
Valuation Model Estimates
Current Price: $209.03
DCF (Discounted Cash Flow)
$111.28
Graham Number
$72.14
Earnings Power Value
$66.50
Relative Value (P/E)
$137.00
Dividend Discount Model
$13.15
Consensus Value
$96.73
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.5%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
54
Profitability
22/25
Strength
15/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 115%
Key Financials
- EPS (TTM)
- $6.85
- EPS (Forward)
- $7.23
- Book Value
- $33.77
- P/E Ratio
- 20.0
- Forward P/E
- 18.9
- PEG Ratio
- —
- ROE
- 17.9%
- Debt/Equity
- 115%
- Revenue Growth
- 3.5%
- Earnings Growth
- 5.5%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance