Is RMR undervalued or overvalued?
As of 2025-03-20, the Intrinsic Value of RMR Group Inc (RMR) is 27.18 USD. This RMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.26 USD, the upside of RMR Group Inc is 57.50%. This means that RMR is undervalued by 57.50%.
The range of the Intrinsic Value is 20.88 - 41.19 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.88 - 41.19 | 27.18 | 57.5% |
| DCF (Growth 10y) | 20.43 - 37.08 | 25.66 | 48.7% |
| DCF (EBITDA 5y) | 21.15 - 27.43 | 22.91 | 32.7% |
| DCF (EBITDA 10y) | 21.16 - 27.88 | 23.34 | 35.2% |
| Fair Value | 3.54 - 3.54 | 3.54 | -79.52% |
| P/E | 5.16 - 20.98 | 12.36 | -28.4% |
| EV/EBITDA | 19.48 - 28.70 | 23.58 | 36.6% |
| EPV | 24.59 - 32.69 | 28.64 | 65.9% |
| DDM - Stable | 5.72 - 16.08 | 10.90 | -36.9% |
| DDM - Multi | 21.38 - 40.97 | 27.57 | 59.7% |
| Market Cap (mil) | 549.56 |
| Beta | 0.80 |
| Outstanding shares (mil) | 31.84 |
| Enterprise Value (mil) | 488.22 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.31% |
| Cost of Debt | 4.48% |
| WACC | 7.70% |