US · RSG
Republic Services, Inc.
- Sector
- Industrials · Waste Management
- Headquarters
- Phoenix, AZ 85054
- Website
- republicservices.com
Price · as of 2025-12-31
$206.56
Market cap 70.89B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $166.47 | -19.41% |
| Intrinsic Value(DCF) | $102.17 | -50.54% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $78.06 | -62.21% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $22.93 | $34.37 | $501.10 | $0.00 | $14.54 |
| 2012 | $24.27 | $32.87 | $0.00 | $0.00 | $11.18 |
| 2013 | $27.35 | $34.18 | $0.54 | $0.00 | $19.13 |
| 2014 | $33.52 | $36.82 | $0.65 | $0.00 | $18.94 |
| 2015 | $39.98 | $42.35 | $1.76 | $0.00 | $25.21 |
| 2016 | $54.35 | $48.41 | $1.21 | $0.00 | $19.65 |
| 2017 | $60.90 | $54.58 | $6.83 | $0.00 | $56.23 |
| 2018 | $70.29 | $60.87 | $6.95 | $0.00 | $25.79 |
| 2019 | $87.77 | $70.42 | $7.51 | $0.00 | $35.49 |
| 2020 | $90.10 | $75.45 | $6.70 | $0.00 | $20.57 |
| 2021 | $120.36 | $97.97 | $5.51 | $0.00 | $76.27 |
| 2022 | $122.59 | $106.42 | $231.93 | $0.00 | $126.32 |
| 2023 | $180.22 | $135.24 | $107.42 | $0.00 | $100.98 |
| 2024 | $231.74 | $161.63 | $88.49 | $0.00 | $97.58 |
| 2025 | $230.37 | $166.47 | $21.25 | $0.00 | $78.06 |
AI valuation
Our deep-learning model estimates Republic Services, Inc.'s (RSG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $166.47
- Current price
- $206.56
- AI upside
- -19.41%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$102.17
-50.54% upside
Graham-Dodd
—
— upside
Graham Formula
$78.06
-62.21% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RSG | Republic Services, Inc. | $206.56 | 70.89B | -19% | -51% | — | -62% | 33.59 | 6.00 | 4.33 | 13.74 | 605.58 | -13.30 | 30.34% | 20.02% | 12.89% | 18.30% | 15.00% | 6.41% | 0.05 | 5.79 | 0.64 | 0.57 | 0.10 | 555.00% | 349.00% | 1576.00% | 3.35% | 1.09 | 13.19% | 1.03% | 34.50% | 19.44% | 21.71 | 29.93 | 4.35 | 3.13 |
| CMI | Cummins Inc. | $583.87 | 80.67B | -31% | -60% | -89% | -75% | 28.15 | 6.48 | 2.38 | 15.70 | — | 10.06 | 25.29% | 11.87% | 8.44% | 25.14% | 18.37% | 8.68% | 0.66 | 12.14 | 1.76 | 0.98 | 0.98 | -2774.00% | -127.00% | 75520.00% | 2.98% | 0.38 | 14.70% | 1.32% | 37.10% | 2.14% | 21.16 | 35.43 | 2.51 | 4.90 |
| CNI | Canadian National Railway… | $112.19 | 68.68B | -27% | -49% | -88% | -54% | 20.86 | 4.57 | 5.69 | 13.16 | 265.89 | 4.68 | 44.87% | 38.07% | 27.28% | 22.14% | 11.66% | 8.16% | 1.01 | 7.21 | 0.67 | 0.40 | 2.36 | 785.00% | 143.00% | 756.00% | 3.44% | 1.91 | 7.97% | 2.24% | 46.80% | 4.40% | 18.21 | 35.37 | 6.93 | 2.69 |
| CP | Canadian Pacific Kansas C… | $87.59 | 78.63B | -46% | -58% | -68% | -57% | 27.66 | 2.49 | 7.59 | 16.41 | 207.71 | 4.66 | 52.16% | 37.20% | 27.46% | 8.82% | 6.09% | 4.75% | 0.51 | 6.40 | 0.49 | 0.37 | 2.75 | 1332.00% | 366.00% | -985.00% | 1.90% | 0.89 | 3.12% | 0.70% | 19.20% | 4.14% | 24.50 | 63.36 | 9.11 | 2.43 |
| CSX | CSX Corporation | $42.69 | 79.38B | -13% | -48% | -84% | -81% | 27.85 | 6.11 | 5.71 | 16.82 | — | 6.11 | 33.25% | 32.08% | 20.50% | 22.52% | 11.21% | 6.68% | 1.43 | 5.36 | 0.22 | 0.22 | 3.10 | -1397.00% | -308.00% | -3705.00% | 2.13% | 1.47 | 5.53% | 1.21% | 33.60% | 2.94% | 21.82 | 57.67 | 7.00 | 2.18 |
| FDX | FedEx Corporation | $387.00 | 91.31B | -39% | -77% | -77% | -64% | 13.39 | 1.95 | 0.62 | 8.25 | — | 2.55 | 21.60% | 6.92% | 4.65% | 14.70% | 7.71% | 4.69% | 1.33 | 7.71 | 1.19 | 1.10 | 3.04 | -232.00% | 27.00% | -494.00% | 5.44% | 0.46 | 5.02% | 2.44% | 32.70% | 7.95% | 14.24 | 29.06 | 0.99 | 2.49 |
| ITW | Illinois Tool Works Inc. | $290.63 | 83.76B | -23% | -55% | — | -67% | 27.76 | 26.39 | 5.30 | 20.05 | — | -34.54 | 44.10% | 26.28% | 19.11% | 93.75% | 29.92% | 19.64% | 2.78 | 14.44 | 1.21 | 0.80 | 1.75 | -1042.00% | 92.00% | -482.00% | 3.18% | 0.61 | 24.85% | 2.10% | 58.20% | 3.86% | 22.11 | 34.44 | 5.81 | 8.50 |
| NSC | Norfolk Southern Corporat… | $314.74 | 70.68B | -22% | -52% | -83% | -65% | 24.84 | 4.59 | 5.86 | 14.86 | 243.56 | 4.59 | 42.43% | 32.91% | 23.59% | 19.25% | 10.26% | 6.46% | 1.10 | 5.06 | 0.85 | 0.67 | 2.66 | 1020.00% | 47.00% | 2908.00% | 3.02% | 1.16 | 7.04% | 1.70% | 42.30% | 2.84% | 21.69 | 40.30 | 7.14 | 2.40 |
| PWR | Quanta Services, Inc. | $563.08 | 83.96B | -53% | +166% | -93% | -67% | 84.47 | 9.72 | 3.06 | 34.81 | 661.46 | -67.59 | 13.03% | 5.77% | 3.63% | 12.65% | 11.65% | 4.72% | 0.13 | 6.26 | 1.14 | 0.84 | 0.30 | 1277.00% | 1976.00% | 973.00% | 1.87% | 0.26 | 15.63% | 0.07% | 5.90% | 3.67% | 53.51 | 54.05 | 3.09 | 5.06 |
| WCN | Waste Connections, Inc. | $172.13 | 44B | -37% | -59% | -100% | -65% | 40.44 | 5.38 | 4.66 | 17.83 | 53.99 | -20.61 | 38.96% | 18.13% | 11.37% | 13.62% | 7.75% | 5.34% | 1.14 | 5.19 | 0.62 | 0.53 | 3.11 | 7490.00% | 655.00% | 581.00% | 2.80% | 1.16 | 7.35% | 0.77% | 31.00% | 1.93% | 31.14 | 43.23 | 5.64 | 3.06 |
| WM | Waste Management, Inc. | $240.84 | 97.14B | -30% | -56% | — | -39% | 36.15 | 9.80 | 3.88 | 16.75 | — | -12.78 | 29.08% | 18.28% | 10.74% | 29.69% | 11.31% | 5.99% | 2.29 | 5.05 | 0.89 | 0.77 | 3.15 | -162.00% | 1424.00% | 3043.00% | 2.88% | 1.09 | 8.74% | 1.36% | 49.30% | 2.16% | 26.18 | 42.82 | 4.78 | 2.50 |
About Republic Services, Inc.
Republic Services, Inc., together with its subsidiaries, offers environmental services in the United States. The company offers collection and processing of recyclable materials, collection, transfer and disposal of non-hazardous solid waste, and other environmental solutions. Its collection services include curbside collection of material for transport to transfer stations, landfills, or recycling processing centers; supply of recycling and waste containers; and renting of compactors. In addition, the company engages in the processing and sale of old corrugated containers, old newsprint, aluminum, glass, and other materials; and provision of landfill and transfer services. Further, it offers disposal of non-hazardous solid and liquid material and in-plant services, such as transportation and logistics. It serves small-container, large-container, and residential customers. As of December 31, 2021, the company operated through 356 collection operations, 239 transfer stations, 198 active landfills, 71 recycling processing centers, 6 saltwater disposal wells, and 7 deep injection wells, as well as 3 treatment, recovery, and disposal facilities in 41 states. It also operated 77 landfill gas-to-energy and renewable energy projects and had 124 closed landfills. The company was incorporated in 1996 and is based in Phoenix, Arizona.
- CEO
- Jon Vander Ark
- Employees
- 42K
- Beta
- 0.55
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($102.17 ÷ $206.56) − 1 = -50.54% (DCF, example).