Onterris Inc (ONT) is overvalued and Republic Services Inc (RSG) is slightly overvalued.
Both trade above our estimate of their intrinsic value. RSG is the closer of the two: -11%, against -61% for ONT.
Values as of the 22 Sept 2026 close.
Discounting its cash flows at 8.6% (average of 2 methods) values the shares at $10.52; the price of $16.94 is 61% above that value, and 78% of that value comes from beyond year five.
Leak Score 20/100 on 7 of 12 signals
Discounting its cash flows at 7.5% (average of 3 methods) values the shares at $193.14; the price of $213.88 is 11% above that value, and 82% of that value comes from beyond year five.
Leak Score 58/100 on 10 of 12 signals
| Metric | ONT | RSG |
|---|---|---|
| Verdict | Overvalued | Slightly overvalued |
| Price | $16.94 | $213.88 |
| Intrinsic value | $10.52 | $193.14 |
| Margin of safety | -61% | -11% |
| Leak Score | 20/100 (7/12) | 58/100 (10/12) |
| Market cap | $595M | $65.5B |
| Revenue growth, 5 years | 20.4% | 10.3% |
| Operating margin | 1.1% | 20.0% |
| Net margin | -1.4% | 12.9% |
| Return on equity | -2.4% | 18.1% |
| Debt to equity | 0.97 | 1.19 |
| P/E | — | 30.3x |
| Forward P/E | 82.2x | 26.5x |
| P/B | 1.4x | 5.4x |
| Dividend yield | — | 1.2% |