RPM
RPM International Inc
Price:  
113.36 
USD
Volume:  
375,579
United States | Chemicals

RPM Intrinsic Value

3.6 %
Upside

What is the intrinsic value of RPM?

As of 2025-07-04, the Intrinsic Value of RPM International Inc (RPM) is 117.47 USD. This RPM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.36 USD, the upside of RPM International Inc is 3.6%.

The range of the Intrinsic Value is 81.41 - 205.11 USD.

Is RPM undervalued or overvalued?

Based on its market price of 113.36 USD and our intrinsic valuation, RPM International Inc (RPM) is undervalued by 3.6%.

113.36 USD
Stock Price
117.47 USD
Intrinsic Value
Intrinsic Value Details

RPM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 81.41 - 205.11 117.47 3.6%
DCF (Growth Exit 10Y) 99.33 - 231.35 138.11 21.8%
DCF (EBITDA Exit 5Y) 90.97 - 121.57 100.70 -11.2%
DCF (EBITDA Exit 10Y) 108.02 - 149.69 122.72 8.3%
Peter Lynch Fair Value 97.61 - 97.61 97.61 -13.89%
P/E Multiples 81.92 - 114.66 97.32 -14.1%
EV/EBITDA Multiples 64.81 - 117.98 85.71 -24.4%
Earnings Power Value 32.95 - 47.96 40.45 -64.3%
Dividend Discount Model - Stable 44.15 - 128.5 86.33 -23.8%
Dividend Discount Model - Multi Stages 71.34 - 156.02 97.32 -14.1%

RPM Intrinsic Value - Key Valuation Metrics

Market Cap (mil)14,558
Beta0.63
Outstanding shares (mil)128
Enterprise Value (mil)16,413
Market risk premium5.1%
Cost of Equity8.7%
Cost of Debt4.4%
WACC8.0%