RSG

NYSE

REPUBLIC SERVICES, INC.

Industrials, Environmental & Facilities Services

$214.56

close 7 Aug 2026

-9.48%

52-week change

$66.01B

market cap

$196.41

$238.62

52-week range

Expected price

$202.62 – $247.65

Current price

$214.56

Signal

Appears fairly valued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)30.78x

P/S (TTM)3.45x

P/B5.51x

EV/EBITDA (TTM)15.43x

FCF yield (TTM)3.93%

PEG (TTM, GAAP)2.29

Context

P/E, own 5-year average32.51x

P/E, sector median29.72x*

Price at 5-year median P/E$227.48*

Indicated dividend yield1.17%

Forward — analyst consensus

Forward P/E (FY2026)29.54x*

Forward P/E (FY2027)26.60x

Forward PEG2.67*

Consensus EPS FY2026 (23 analysts)$7.26

EPS growth (FY2026→FY2027)11.06%

Revenue growth (FY2026)4.01%

Street view

Price target (mean)$245.96*

Target upside14.63%

Ratings (buy / hold / sell)15 / 12 / 0

FY2026 EPS revisions, 30d (up / down)5 / 8

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 31 Mar 2026, filed 7 Aug 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +13.53%10Y CAGR +12.62%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$214.56

Cash & equivalents$107.00M

Total debt$14.07B

Shares outstanding307.66M

Result

DCF price per share$334.06

Current price$214.56

Margin of safety+55.69%

PV of years 1–10$35.28B

PV of terminal value$81.46B

Equity value$102.78B

Market-implied growth+8.66%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$3.01B	$3.42B	$3.88B	$4.41B	$5.00B	$5.68B	$6.45B	$7.32B	$8.31B	$9.44B	$175.88B
PV	$2.79B	$2.93B	$3.08B	$3.24B	$3.41B	$3.58B	$3.76B	$3.96B	$4.16B	$4.37B	$81.46B

period to 30 Jun 2026, filed 7 Aug 2026, close 7 Aug 2026