As of 2025-12-31, the Intrinsic Value of RMR Group Inc (RMR) is 27.05 USD. This RMR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.92 USD, the upside of RMR Group Inc is 81.30%.
The range of the Intrinsic Value is 22.55 - 33.69 USD
Based on its market price of 14.92 USD and our intrinsic valuation, RMR Group Inc (RMR) is undervalued by 81.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.55 - 33.69 | 27.05 | 81.3% |
| DCF (Growth 10y) | 20.31 - 28.95 | 23.82 | 59.7% |
| DCF (EBITDA 5y) | 32.75 - 46.41 | 39.99 | 168.0% |
| DCF (EBITDA 10y) | 29.41 - 41.94 | 35.76 | 139.7% |
| Fair Value | 2.74 - 2.74 | 2.74 | -81.61% |
| P/E | 4.91 - 15.03 | 9.08 | -39.1% |
| EV/EBITDA | 18.11 - 41.31 | 29.91 | 100.5% |
| EPV | 6.87 - 9.51 | 8.19 | -45.1% |
| DDM - Stable | 4.01 - 7.78 | 5.89 | -60.5% |
| DDM - Multi | 17.33 - 23.74 | 19.90 | 33.4% |
| Market Cap (mil) | 478.34 |
| Beta | 0.52 |
| Outstanding shares (mil) | 32.06 |
| Enterprise Value (mil) | 596.79 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.47% |
| Cost of Debt | 4.78% |
| WACC | 7.27% |