Republic Services, Inc. RSG | NYSE
$209.58
$2.60 | 1.26%
SIGNAL:
|2026-09-21
|F&G 28
|RSI 36.8
|2026-09-21
|F&G 28
|RSI 36.8
Company Overview:
Market Cap:
$64.18B
Trailing PE:
29.7x
FWD PE *:
27.5x
Payout Ratio (TTM):
43.7%
52-Week Range:
$196.41 - $233.42
* Forward PE is based on street estimates.
10 Year RSG Performance Metrics:
Total Return (with DRIP):
382.0% (17.03% CAGR)
Total Return (no DRIP):
348.2% (16.18% CAGR)
Share Price:
315.8% (15.32% CAGR)
Yield on Cost (with DRIP):
6.16%
Total Invested:
$10,000
Total Value (with DRIP):
$48,197
Total Return $ (with DRIP):
$38,197
Dividend Increase:
95.3% (7.10% CAGR)
Dividend Yield (FWD):
1.28% ($2.68)
RSG 10-yr Total Return ($10K invested)
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
RSG Share Price
1M
3M
6M
YTD
1Y
3Y
5Y
10Y
All
RSG Price CAGR:1Y: -5.84%2Y: 2.34%5Y: 11.66%10Y: 15.32%
RSG Dividend Charts
RSG Dividend CAGR:1Y: 7.20%2Y: 7.48%5Y: 7.81%10Y: 7.67%
RSG Dividend Payout Ratio CAGR:1Y: 106.69%2Y: 43.70%5Y: 10.68%10Y: 1.75%
RSG Dividend to FCF Ratio CAGR:1Y: -1.24%2Y: 2.56%5Y: 0.43%10Y: -8.22%
Unlock All Reports & Research Dividend Stocks like a BOSS!
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $211.20 (55%)
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
RSG Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:
RSG Revenue CAGR:1Y: 4.60%2Y: 4.61%5Y: 9.51%10Y: 6.54%
RSG EPS CAGR:1Y: 5.14%2Y: 6.57%5Y: 12.30%10Y: 13.47%
RSG Net Income CAGR:1Y: 2.91%2Y: 5.19%5Y: 11.32%10Y: 12.09%
RSG EBITDA CAGR:1Y: 36.99%2Y: 21.57%5Y: 17.38%10Y: 10.77%
RSG Free Cash Flow CAGR:1Y: 115.38%2Y: 47.39%5Y: 22.68%10Y: 24.26%
RSG Free Cash Flow / Share CAGR:1Y: 119.31%2Y: 49.16%5Y: 23.62%10Y: 25.66%
RSG Operating Income CAGR:1Y: 3.56%2Y: 4.94%5Y: 11.71%10Y: 8.96%
RSG Gross Profit CAGR:1Y: 4.54%2Y: 23.42%5Y: 9.95%10Y: 7.45%
RSG Shares Outstanding CAGR:1Y: -1.76%2Y: -1.22%5Y: -0.79%10Y: -1.15%
RSG Share Buybacks CAGR:1Y: 16,375.00%2Y: 98.29%5Y: 88.90%10Y: 19.57%
RSG Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
RSG Expenses CAGR:1Y: 113.27%2Y: 46.69%5Y: 25.61%10Y: 13.69%
RSG Revenue CAGR:1Y: 4.60%2Y: 4.61%5Y: 9.51%10Y: 6.54%
Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:
RSG Actual Revenue CAGR:1Y: 4.60%2Y: 4.61%5Y: 9.51%10Y: 6.54%
RSG Actual EPS CAGR:1Y: 5.14%2Y: 6.57%5Y: 12.30%10Y: 13.47%
RSG Actual Net Income CAGR:1Y: 2.91%2Y: 5.19%5Y: 11.32%10Y: 12.09%
RSG Actual EBITDA CAGR:1Y: 36.99%2Y: 21.57%5Y: 17.38%10Y: 10.77%
Ratios, Profit Margins & Return on Capital:
RSG Net Profit Margin CAGR:1Y: -1.62%2Y: 0.55%5Y: 1.66%10Y: 5.21%
RSG Gross Profit Margin CAGR:1Y: -0.07%2Y: 17.97%5Y: 0.40%10Y: 0.85%
RSG Price to Earnings CAGR:1Y: -17.35%2Y: -1.25%5Y: 1.76%10Y: 1.73%
RSG Price To Sales Ratio CAGR:1Y: -18.88%2Y: -0.72%5Y: 3.43%10Y: 7.02%
RSG Return on Capital Employed CAGR:1Y: -1.18%2Y: -1.62%5Y: 3.81%10Y: 3.58%
RSG Return on Invested Capital CAGR:1Y: 4.42%2Y: 1.77%5Y: 0.26%10Y: 4.06%
RSG Dividends Info:
Annual Dividend:
$2.68
Forward Yield:
1.28%
Ex-Dividend Date:
2026-10-02
Lifetime Dividends / Share:
$28.35
RSG Dividend History: Dates, Payments & Yield list
Below is a schedule of all RSG dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield
| Ex-Date | Payment Date | Amount | Yield | Forward Yield | Price on Ex-Date |
|---|---|---|---|---|---|
| 10/02/2026 | 10/15/2026 | $0.670 | 1.29% | 0% | $0.00 |
| 07/02/2026 | 07/06/2026 | $0.625 | 1.15% | 1.17% | $214.58 |
| 04/02/2026 | 04/06/2026 | $0.625 | 1.12% | 1.13% | $220.86 |
| 01/02/2026 | 01/05/2026 | $0.625 | 1.19% | 1.17% | $212.84 |
| 10/02/2025 | 10/06/2025 | $0.625 | 1.12% | 1.12% | $223.18 |
| 07/02/2025 | 07/04/2025 | $0.580 | 0.98% | 0.96% | $241.86 |
| 04/02/2025 | 04/04/2025 | $0.580 | 0.95% | 0.99% | $235.42 |
| 01/02/2025 | 01/06/2025 | $0.580 | 1.16% | 1.15% | $200.95 |
| 10/02/2024 | 10/04/2024 | $0.580 | 1.16% | 1.16% | $200.67 |
| 07/02/2024 | 07/04/2024 | $0.535 | 1.11% | 1.06% | $201.19 |
| 04/01/2024 | 04/03/2024 | $0.535 | 1.13% | 1.13% | $189.24 |
| 12/29/2023 | 01/01/2024 | $0.535 | 1.3% | 1.29% | $165.64 |
| 09/29/2023 | 10/02/2023 | $0.535 | 1.5% | 1.52% | $141.16 |
| 06/30/2023 | 07/03/2023 | $0.495 | 1.29% | 1.31% | $151.40 |
| 03/31/2023 | 04/03/2023 | $0.495 | 1.46% | 1.45% | $136.13 |
| 12/30/2022 | 01/13/2023 | $0.495 | 1.54% | 1.59% | $124.89 |
| 09/30/2022 | 10/14/2022 | $0.495 | 1.46% | 1.55% | $127.45 |
| 06/30/2022 | 07/15/2022 | $0.460 | 1.41% | 1.43% | $129.00 |
| 03/31/2022 | 04/14/2022 | $0.460 | 1.39% | 1.39% | $132.71 |
| 12/31/2021 | 01/14/2022 | $0.460 | 1.32% | 1.42% | $129.86 |
| 09/30/2021 | 10/15/2021 | $0.460 | 1.53% | 1.44% | $127.73 |
| 06/30/2021 | 07/15/2021 | $0.425 | 1.55% | 1.48% | $114.53 |
| 03/31/2021 | 04/15/2021 | $0.425 | 1.71% | 1.63% | $104.21 |
| 12/31/2020 | 01/15/2021 | $0.425 | 1.77% | 1.81% | $93.81 |
| 09/30/2020 | 10/15/2020 | $0.425 | 1.82% | 1.82% | $93.42 |
| 06/30/2020 | 07/15/2020 | $0.405 | 1.97% | 1.92% | $84.30 |
| 03/31/2020 | 04/15/2020 | $0.405 | 2.16% | 2.1% | $77.00 |
| 12/31/2019 | 01/15/2020 | $0.405 | 1.81% | 1.75% | $92.56 |
| 09/30/2019 | 10/15/2019 | $0.405 | 1.87% | 1.88% | $86.09 |
| 06/28/2019 | 07/15/2019 | $0.375 | 1.73% | 1.72% | $87.30 |
| 03/29/2019 | 04/15/2019 | $0.375 | 1.87% | 1.9% | $79.08 |
| 12/31/2018 | 01/15/2019 | $0.375 | 2.08% | 2% | $74.88 |
| 09/28/2018 | 10/15/2018 | $0.375 | 2.06% | 2.13% | $70.58 |
| 06/29/2018 | 07/16/2018 | $0.345 | 2.02% | 1.99% | $69.38 |
| 03/29/2018 | 04/16/2018 | $0.345 | 2.08% | 2.1% | $65.62 |
| 12/29/2017 | 01/16/2018 | $0.345 | 2.04% | 2.03% | $68.09 |
| 09/29/2017 | 10/16/2017 | $0.345 | 2.09% | 2.2% | $62.76 |
| 06/29/2017 | 07/14/2017 | $0.320 | 2.02% | 1.99% | $64.45 |
| 03/30/2017 | 04/17/2017 | $0.320 | 2.04% | 2.04% | $62.77 |
| 12/29/2016 | 01/16/2017 | $0.320 | 2.24% | 2.25% | $56.91 |
| 09/29/2016 | 10/14/2016 | $0.320 | 2.56% | 2.57% | $49.82 |
| 06/29/2016 | 07/15/2016 | $0.300 | 2.39% | 2.29% | $52.35 |
| 03/30/2016 | 04/15/2016 | $0.300 | 2.48% | 2.6% | $46.15 |
| 12/30/2015 | 01/15/2016 | $0.300 | 2.69% | 2.77% | $43.27 |
| 09/29/2015 | 10/15/2015 | $0.300 | 2.98% | 2.79% | $42.95 |
| 06/29/2015 | 07/15/2015 | $0.280 | 2.87% | 2.77% | $40.41 |
| 03/30/2015 | 04/15/2015 | $0.280 | 2.78% | 2.78% | $40.31 |
| 12/30/2014 | 01/15/2015 | $0.280 | 2.75% | 2.8% | $40.04 |
| 09/29/2014 | 10/15/2014 | $0.280 | 2.89% | 2.95% | $37.99 |
| 06/27/2014 | 07/15/2014 | $0.260 | 2.73% | 2.81% | $37.03 |
| 03/28/2014 | 04/15/2014 | $0.260 | 3.09% | 3.03% | $34.38 |
| 12/30/2013 | 01/15/2014 | $0.260 | 3.12% | 3.23% | $32.23 |
| 09/27/2013 | 10/15/2013 | $0.260 | 3.08% | 3.15% | $32.99 |
| 06/27/2013 | 07/15/2013 | $0.235 | 2.77% | 2.66% | $35.31 |
| 03/27/2013 | 04/15/2013 | $0.235 | 2.89% | 2.87% | $32.80 |
| 12/28/2012 | 01/16/2013 | $0.235 | 3.24% | 3.11% | $30.25 |
| 09/27/2012 | 10/15/2012 | $0.235 | 3.44% | 3.35% | $28.03 |
| 06/28/2012 | 07/16/2012 | $0.220 | 3.46% | 3.28% | $26.79 |
| 03/29/2012 | 04/16/2012 | $0.220 | 2.91% | 2.86% | $30.73 |
| 12/29/2011 | 01/17/2012 | $0.220 | 3.19% | 3.2% | $27.51 |
| 09/29/2011 | 10/17/2011 | $0.220 | 3.13% | 3.08% | $28.58 |
| 06/29/2011 | 07/15/2011 | $0.200 | 2.59% | 2.7% | $29.65 |
| 03/30/2011 | 04/15/2011 | $0.200 | 2.65% | 2.69% | $29.79 |
| 12/30/2010 | 01/18/2011 | $0.200 | 2.67% | 2.64% | $30.28 |
| 09/29/2010 | 10/15/2010 | $0.200 | 2.63% | 2.6% | $30.74 |
| 06/29/2010 | 07/15/2010 | $0.190 | 2.57% | 2.47% | $30.74 |
| 03/30/2010 | 04/15/2010 | $0.190 | 2.61% | 2.48% | $30.69 |
| 12/30/2009 | 01/15/2010 | $0.190 | 2.66% | 2.68% | $28.38 |
| 09/29/2009 | 10/15/2009 | $0.190 | 2.84% | 2.76% | $27.58 |
| 06/29/2009 | 07/15/2009 | $0.190 | 3.13% | 2.96% | $25.68 |
| 03/30/2009 | 04/15/2009 | $0.190 | 4.52% | 3.88% | $19.60 |
| 12/30/2008 | 01/16/2009 | $0.190 | 3.2% | 2.98% | $25.54 |
| 09/29/2008 | 10/15/2008 | $0.190 | 2.54% | 3.52% | $21.62 |
| 06/27/2008 | 07/15/2008 | $0.170 | 2.29% | 2.24% | $30.37 |
| 03/28/2008 | 04/15/2008 | $0.170 | 2.35% | 2.26% | $30.07 |
| 12/28/2007 | 01/16/2008 | $0.170 | 2.14% | 2.23% | $30.54 |
| 09/27/2007 | 10/15/2007 | $0.170 | 2.08% | 2% | $33.96 |
| 06/28/2007 | 07/16/2007 | $0.107 | 1.4% | 1.34% | $31.74 |
| 03/29/2007 | 04/16/2007 | $0.071 | 1.03% | 1.01% | $28.22 |
| 12/28/2006 | 01/15/2007 | $0.107 | 1.57% | 1.51% | $28.29 |
| 09/28/2006 | 10/16/2006 | $0.107 | 1.59% | 1.54% | $27.79 |
| 06/29/2006 | 07/17/2006 | $0.093 | 1.39% | 1.41% | $26.45 |
| 03/30/2006 | 04/17/2006 | $0.093 | 1.34% | 1.29% | $28.87 |
| 12/28/2005 | 01/16/2006 | $0.093 | 1.47% | 1.47% | $25.35 |
| 09/29/2005 | 10/17/2005 | $0.093 | 1.61% | 1.66% | $22.51 |
| 06/29/2005 | 07/15/2005 | $0.080 | 1.33% | 1.3% | $24.57 |
| 03/30/2005 | 04/15/2005 | $0.080 | 1.46% | 1.45% | $22.09 |
| 12/30/2004 | 01/17/2005 | $0.080 | 1.43% | 1.46% | $21.91 |
| 09/29/2004 | 10/15/2004 | $0.080 | 1.66% | 1.65% | $19.39 |
| 06/29/2004 | 07/15/2004 | $0.040 | 0.84% | 0.83% | $19.33 |
| 03/30/2004 | 04/15/2004 | $0.040 | 0.89% | 0.87% | $18.49 |
| 12/30/2003 | 01/16/2004 | $0.040 | 0.94% | 0.95% | $16.86 |
| 09/26/2003 | 10/15/2003 | $0.040 | 1.07% | 1.01% | $15.77 |
Projected Future Returns & Dividends for RSG
Based on past 10-year performance, here are RSG growth metrics:
Share price CAGR of +15.32%
Dividend CAGR of +7.67%
Using RSG CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:
| RSG (DRIP) | RSG - No DRIP | |
|---|---|---|
| Current Price | $209.58 | $209.58 |
| Start Shares | 47.71 | 47.71 |
| Start Value | $10,000 | $10,000 |
| After 10 years: | ||
| Final Share Count | 52.50 | 47.71 |
| Dividends Payment | $1.40 | $1.40 |
| Annual Dividends | $295 | $268 |
| Yield on cost | 2.95% | 2.68% |
| Share Price | $871.50 | $871.50 |
| Total Dividends | $1,933 | $1,824 |
| Final Value | $45,756 | $43,407 |
Estimated Future Value + Dividends - RSG
NOTE: Above numbers are our estimate based on RSG's Dividend and Price CAGR over past 10 years.
These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.
We cannot guarantee that your actual returns will meet these estimates.
Get the best Dividend Stock Research Tools:
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $211.20 (55%)
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
Company Info
Republic Services, Inc. (RSG) had its IPO on 1998-07-01, and is traded on NYSE stock exchange.
Republic Services, Inc., along with its subsidiaries, delivers comprehensive environmental services across the United States. The company specializes in the collection and processing of recyclable materials, alongside the gathering, transfer, and responsible disposal of non-hazardous solid waste, in addition to other environmental solutions. Its collection activities encompass curbside pickups, facilitating transport to transfer stations, landfills, or recycling facilities; the provision of waste and recycling containers; and compactor rentals. Beyond collection, Republic Services engages in the processing and sale of commodities such as old corrugated containers, newsprint, aluminum, and glass. The company also operates landfill and transfer services, manages the disposal of non-hazardous solid and liquid industrial waste, and provides on-site logistics and transportation. Serving a broad customer base, including residential, small-container, and large-container clients, Republic Services maintains a vast operational footprint. As of December 31, 2021, this included 356 collection operations, 239 transfer stations, 198 active landfills, 71 recycling processing centers, 6 saltwater disposal wells, 7 deep injection wells, and 3 treatment, recovery, and disposal facilities across 41 states. Furthermore, it oversees 77 landfill gas-to-energy and renewable energy projects and manages 124 closed landfills. The company, founded in 1996, is headquartered in Phoenix, Arizona.
RSG website: https://www.republicservices.com
Get Full Access to All Reports with DRIPCalc PRO
Save 25% with annual plan (3 Months Free)
Save 25% with annual plan (3 Months Free)
PRO
$19/mo
$11.40/mo
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $7.60 (40%)
Most Popular
PREMIUM
$32/mo
$19.20/mo
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $12.80 (40%)
ULTRA
$64/mo
$38.40/mo
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $25.60 (40%)
PRO
$171 ($14.25/mo)
$102.60/yr ($8.55/mo)
7-day free trial
- Unlimited Portfolio Tracker
- Portfolio - Lots/Sales/Dividends
- Portfolio Auto-DRIP
- Buy/Sell Signals Dashboard
- Stock Fundamentals
- Compare Stocks Side-by-Side
- Revenue & EPS Estimates
- DCF Valuation Modeling
You save $125.40 (55%)
Most Popular
PREMIUM
$288 ($24/mo)
$172.80/yr ($14.40/mo)
7-day free trial
- Everything in Pro
- YieldMax PNL Tracker
- YieldMax NAV Erosion Alerts
- YM ETFs Trend Signals
- 9/21 EMA Trend Signals
- Stocks Dashboard
You save $211.20 (55%)
ULTRA
$576 ($48/mo)
$345.60/yr ($28.80/mo)
7-day free trial
- Everything in Premium
- 15min & 1hr Intraday Signals
- Group & weekly ETF estimates
- YouTuber Mode
- Trades summary + CSV export
- Priority data & support
You save $422.40 (55%)
Loading signals…
DCF Model — RSG
Value from:
🔒 Upgrade to unlock
The full DCF valuation — fair value, implied growth and the price path — is a paid feature.
Upgrade
Pay up to today
—
vs current price $209.58
—
Cash flow & implied price by year
FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.
EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.
Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
| Year | FCF | Implied price |
|---|
Sensitivity — fair value: growth ↓ × target return →
