RPM
RPM International Inc
Price:  
133.04 
USD
Volume:  
730,324.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RPM Intrinsic Value

-12.40 %
Upside

As of 2024-10-13, the Intrinsic Value of RPM International Inc (RPM) is 116.57 USD. This RPM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 133.04 USD, the upside of RPM International Inc is -12.40%.

The range of the Intrinsic Value is 79.43 - 211.97 USD

133.04 USD
Stock Price
116.57 USD
Intrinsic Value
Intrinsic Value Details

RPM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 79.43 - 211.97 116.57 -12.4%
DCF (Growth 10y) 93.77 - 231.58 132.73 -0.2%
DCF (EBITDA 5y) 85.90 - 114.57 99.77 -25.0%
DCF (EBITDA 10y) 102.73 - 143.60 121.76 -8.5%
Fair Value 123.51 - 123.51 123.51 -7.16%
P/E 119.81 - 174.89 147.84 11.1%
EV/EBITDA (61.64) - 132.29 26.70 -79.9%
EPV 30.47 - 45.06 37.76 -71.6%
DDM - Stable 57.56 - 172.25 114.90 -13.6%
DDM - Multi 68.64 - 156.24 95.00 -28.6%

RPM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,122.25
Beta 0.94
Outstanding shares (mil) 128.70
Enterprise Value (mil) 18,942.86
Market risk premium 4.60%
Cost of Equity 9.01%
Cost of Debt 5.50%
WACC 8.47%