As of 2025-01-15, the Intrinsic Value of RPM International Inc (RPM) is
166.00 USD. This RPM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 123.93 USD, the upside of RPM International Inc is
33.90%.
The range of the Intrinsic Value is 117.32 - 281.33 USD
166.00 USD
Intrinsic Value
RPM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
117.32 - 281.33 |
166.00 |
33.9% |
| DCF (Growth 10y) |
156.50 - 354.18 |
215.60 |
74.0% |
| DCF (EBITDA 5y) |
108.28 - 135.20 |
118.47 |
-4.4% |
| DCF (EBITDA 10y) |
149.19 - 195.30 |
167.76 |
35.4% |
| Fair Value |
123.51 - 123.51 |
123.51 |
-0.33% |
| P/E |
118.06 - 126.74 |
123.98 |
0.0% |
| EV/EBITDA |
(55.35) - 121.60 |
25.05 |
-79.8% |
| EPV |
32.23 - 46.81 |
39.52 |
-68.1% |
| DDM - Stable |
56.52 - 157.19 |
106.86 |
-13.8% |
| DDM - Multi |
96.48 - 204.50 |
130.68 |
5.4% |
RPM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,949.79 |
| Beta |
0.83 |
| Outstanding shares (mil) |
128.70 |
| Enterprise Value (mil) |
17,770.40 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.74% |
| Cost of Debt |
5.50% |
| WACC |
8.18% |