DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Republic Services, Inc. (RSG)

Industrials | Waste Management

Today's Price

$244.04

Today's Fair Value

$229.59 -5.92%

Margin of Safety

-6.29%

Projected Value (5Y)

$369.75 +51.51%

Dividends Paid (5Y)

$15.32

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.37% | CAGR (5y): 14.21%

Diluted Shares Growth Rate

Regression: -1.12% | CAGR (5y): -0.5%

Dividend Growth Rate

Regression: 7.67% | CAGR (5y): 7.92%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 19.95x)

Discount Rate