Fair value (multi-method)
Four independent methods triangulate what RPM is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$230.42
Method range
$15.00 – $230.42
median $124.29
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $230.42 | +119.53% |
| Exit multiple | $123.91 | +18.06% |
| Analyst target | $124.67 | +18.78% |
| Graham number | $15.00 | -85.71% |
- Forward DCF$230.42
- Exit multiple$123.91
- Analyst target$124.67
- Graham number$15.00
Stock price
$104.96
FCF / share (TTM)
$0.20
3Y FCF CAGR
-2.9%
Fair value @ hist. growth
$1.93
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
54.1%
per year over your projection horizon
Margin of safety -5337.7% vs hist-growth DCF
Historical 3Y CAGR
-2.9%
Your model implies
54.1%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -3% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.7% | 49.5% | 48.4% | 47.1% | 45.8% | 44.3% |
| 8.7% | 52.8% | 51.8% | 50.8% | 49.6% | 48.4% |
| 9.7% | 55.9% | 55.0% | 54.1% | 53.1% | 52.0% |
| 10.7% | 58.8% | 58.0% | 57.2% | 56.3% | 55.4% |
| 11.7% | 61.5% | 60.8% | 60.1% | 59.3% | 58.5% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.7B
Total debt − cash
Beta
1.04
Vs market benchmark
Frequently asked questions
RPM International (RPM) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation