Three independent discounted-cash-flow-style models value Republic Services Inc. every trading day. 0 of 3 currently price RSG above its market price.
| Free Cash Flow model | $113.26 |
| Excess Profit model | $101.35 |
| Residual Earnings model | $88.83 |
| Dividend Discount model | $176.42 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +10.2% |
| Net debt / EBITDA | 4.1× |
| Gross margin | +49.4% |
| Revenue CAGR | +6.7% |
| Cash conversion | 2.0× |
| Dividend yield | +1.2% |
| Buyback yield | +0.8% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open RSG in StockKitty