RSG Republic Services
Intrinsic value$86.82
Price (at call)$222.47
Margin of safety
-61.0%
vs market (rating basis)
-17.1%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 7.1% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 18.7% |
| Years to target margin | 5 |
| Sales-to-capital | 0.66 |
| Beta | 0.50 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.0% |
| Terminal WACC | 8.9% |
Valuation bridge
| PV of explicit FCFF | 12.33B |
| PV of terminal value | 27.76B |
| Equity value | 26.58B |
| ÷ shares → per share | $86.82 |
News
bullish +0.20 · 8 articles
- Is Republic Services Stock Underperforming the Nasdaq?
- 2 Cash-Producing Stocks to Research Further and 1 We Turn Down
- RSG Stock Rises 10% in 3 Months: Here's What You Should Know
- How Florida’s First All‑Electric Waste Fleet Rollout Could Shape Republic Services’ (RSG) Sustainability Narrative
- 3 Cash-Producing Stocks We Steer Clear Of
- Insider Confidence Is Building in These 3 Very Different Stocks
- Gates-Backed Cascade Sees Opportunity in Republic Services That Half of Wall Street Misses
- Everpure Gears Up to Report Q2 Earnings: What Should You Know?
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 18.09B | 7.1% | 18.7% | 2.79B | 1.81B | 975.79M | 911.72M |
| 2 | 19.30B | 6.7% | 18.7% | 2.97B | 1.83B | 1.14B | 997.66M |
| 3 | 20.51B | 6.3% | 18.7% | 3.16B | 1.84B | 1.32B | 1.08B |
| 4 | 21.72B | 5.9% | 18.7% | 3.35B | 1.83B | 1.52B | 1.16B |
| 5 | 22.91B | 5.5% | 18.7% | 3.53B | 1.80B | 1.72B | 1.23B |
| 6 | 24.08B | 5.1% | 18.7% | 3.71B | 1.77B | 1.94B | 1.29B |
| 7 | 25.21B | 4.7% | 18.7% | 3.88B | 1.71B | 2.17B | 1.35B |
| 8 | 26.29B | 4.3% | 18.7% | 4.05B | 1.64B | 2.41B | 1.40B |
| 9 | 27.32B | 3.9% | 18.7% | 4.21B | 1.55B | 2.66B | 1.44B |
| 10 | 28.27B | 3.5% | 18.7% | 4.35B | 1.45B | 2.91B | 1.47B |