As of 2024-12-12, the Intrinsic Value of RMR Group Inc (RMR) is
28.65 USD. This RMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.09 USD, the upside of RMR Group Inc is
29.70%.
The range of the Intrinsic Value is 22.57 - 40.94 USD
28.65 USD
Intrinsic Value
RMR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.57 - 40.94 |
28.65 |
29.7% |
| DCF (Growth 10y) |
22.11 - 37.00 |
27.09 |
22.6% |
| DCF (EBITDA 5y) |
27.23 - 34.24 |
29.98 |
35.7% |
| DCF (EBITDA 10y) |
26.01 - 33.15 |
28.89 |
30.8% |
| Fair Value |
3.63 - 3.63 |
3.63 |
-83.56% |
| P/E |
5.46 - 28.29 |
12.33 |
-44.2% |
| EV/EBITDA |
25.67 - 33.94 |
28.32 |
28.2% |
| EPV |
26.05 - 32.24 |
29.15 |
31.9% |
| DDM - Stable |
6.51 - 16.64 |
11.58 |
-47.6% |
| DDM - Multi |
23.91 - 42.13 |
30.04 |
36.0% |
RMR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
703.57 |
| Beta |
0.84 |
| Outstanding shares (mil) |
31.85 |
| Enterprise Value (mil) |
648.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.87% |
| Cost of Debt |
4.48% |
| WACC |
7.42% |