RPM
RPM International Inc
Price:  
113.30 
USD
Volume:  
846,346.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RPM Intrinsic Value

26.20 %
Upside

What is the intrinsic value of RPM?

As of 2025-07-14, the Intrinsic Value of RPM International Inc (RPM) is 142.98 USD. This RPM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.30 USD, the upside of RPM International Inc is 26.20%.

The range of the Intrinsic Value is 105.61 - 219.67 USD

Is RPM undervalued or overvalued?

Based on its market price of 113.30 USD and our intrinsic valuation, RPM International Inc (RPM) is undervalued by 26.20%.

113.30 USD
Stock Price
142.98 USD
Intrinsic Value
Intrinsic Value Details

RPM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 105.61 - 219.67 142.98 26.2%
DCF (Growth 10y) 145.11 - 285.30 191.39 68.9%
DCF (EBITDA 5y) 125.15 - 169.30 138.79 22.5%
DCF (EBITDA 10y) 163.15 - 228.36 185.62 63.8%
Fair Value 97.61 - 97.61 97.61 -13.85%
P/E 92.71 - 115.46 105.71 -6.7%
EV/EBITDA 63.98 - 125.32 87.94 -22.4%
EPV 32.02 - 46.96 39.49 -65.1%
DDM - Stable 38.41 - 97.51 67.96 -40.0%
DDM - Multi 89.47 - 171.69 117.16 3.4%

RPM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,549.99
Beta 0.66
Outstanding shares (mil) 128.42
Enterprise Value (mil) 16,405.33
Market risk premium 4.60%
Cost of Equity 8.88%
Cost of Debt 4.39%
WACC 8.17%