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.
Based on its market price of 113.36 USD and our intrinsic valuation, RPM International Inc (RPM) is undervalued by 3.6%.
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% |
Market Cap (mil) | 14,558 |
Beta | 0.63 |
Outstanding shares (mil) | 128 |
Enterprise Value (mil) | 16,413 |
Market risk premium | 5.1% |
Cost of Equity | 8.7% |
Cost of Debt | 4.4% |
WACC | 8.0% |