Valuation models
price $244.04 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused97.23 – 189.50131.5086% overvaluedDCF · Perpetuity growth · 10y111.54 – 209.01147.8165% overvaluedDCF · EBITDA exit · 5y313.06 – 346.14329.1426% undervaluedDCF · EBITDA exit · 10y291.23 – 352.21320.2124% undervaluedP/E · peers224.70 – 411.40236.723% overvaluedP/E · own history221.80 – 251.72233.155% overvaluedPEG—71.35242% overvaluedEV/EBITDA · peers264.58 – 295.67290.9116% undervaluedEV/Revenue · peers92.54 – 202.41167.6546% overvaluedEarnings power value44.41 – 93.6563.67283% overvaluedDividend discount43.61 – 139.9969.46251% overvaluedWall St. consensus target—235.504% aboveCost of capital (WACC)—6.89%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
131.50
Republic Services closed at $244.04 — overvalued by 86% vs model.
97.23the model's range189.50
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
63.67 – 329.14
Wall St. target
235.50 4% above
Above model, 1y
25 of 30 days
How it is valued
Valued asMature & stable
Low/slowing growth (~5% recent)Moderate margins (13% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.