← Scroll for more →
Republic Services, Inc. (RSG)
Refuse Systems
Latest Price
$236.28
TTM P/E
33.47
Normalized P/E
40.05
TTM Div Yield
1.06%
Fwd Div Yield
1.13%
Book Value
39.11
P/B Ratio
6.04
Valuation metrics
adjust assumptions →EPS: $6.85
Book value / share: $38.86
Formula: √(22.5 × EPS × BVPS)
Graham Number
$77.39
67% downside
Norm. op. income: $2.4B (median of 7yr)
Tax rate: 18%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$19.77
92% downside
Base FCF: $2.0B (median of recent 5yr)
Growth: 15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$183.30
22% downside
EPS: $6.85
Target P/E: 40×
Formula: EPS × P/E
P/E Fair Value
$274.00
+16% upside
Institutional Ownership
58.8% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 17.82M | $3.80B | 5.83% | +945.5K | 2026-06-30 |
| Vanguard Capital Management LLC | 13.06M | $2.78B | 4.27% | +3.4K | 2026-06-30 |
| State Street Corp | 9.95M | $2.12B | 3.25% | +160.1K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 7.12M | $1.52B | 2.33% | +2.89M | 2026-06-30 |
| Price T Rowe Associates Inc | 6.49M | $1.38B | 2.12% | +191.8K | 2026-06-30 |
| Morgan Stanley | 4.91M | $1.04B | 1.60% | -129.9K | 2026-06-30 |
| Geode Capital Management, LLC | 4.90M | $1.04B | 1.60% | +8.8K | 2026-06-30 |
| FMR LLC | 4.54M | $968.0M | 1.49% | -106.8K | 2026-06-30 |
| JPMorgan Chase & Co | 3.67M | $787.0M | 1.20% | +652.0K | 2026-06-30 |
| Bank of America Corp | 3.20M | $682.0M | 1.05% | +1.33M | 2026-06-30 |