As of 2025-06-17, the Intrinsic Value of RPM International Inc (RPM) is 118.99 USD. This RPM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 108.78 USD, the upside of RPM International Inc is 9.40%.
The range of the Intrinsic Value is 82.11 - 209.95 USD
Based on its market price of 108.78 USD and our intrinsic valuation, RPM International Inc (RPM) is undervalued by 9.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 82.11 - 209.95 | 118.99 | 9.4% |
| DCF (Growth 10y) | 100.19 - 236.79 | 139.90 | 28.6% |
| DCF (EBITDA 5y) | 83.28 - 115.72 | 94.22 | -13.4% |
| DCF (EBITDA 10y) | 101.42 - 144.35 | 116.97 | 7.5% |
| Fair Value | 97.61 - 97.61 | 97.61 | -10.27% |
| P/E | 77.00 - 108.94 | 91.00 | -16.3% |
| EV/EBITDA | 57.15 - 110.53 | 82.13 | -24.5% |
| EPV | 33.22 - 48.54 | 40.88 | -62.4% |
| DDM - Stable | 44.38 - 130.72 | 87.55 | -19.5% |
| DDM - Multi | 71.73 - 158.80 | 98.23 | -9.7% |
| Market Cap (mil) | 13,969.53 |
| Beta | 0.63 |
| Outstanding shares (mil) | 128.42 |
| Enterprise Value (mil) | 15,824.87 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.68% |
| Cost of Debt | 4.39% |
| WACC | 7.96% |