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)
$93.47
Method range
$31.96 – $128.60
median $104.13
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 | $93.47 | -13.00% |
| Exit multiple | $114.79 | +6.85% |
| Analyst target | $128.60 | +19.71% |
| Graham number | $31.96 | -70.25% |
- Forward DCF$93.47
- Exit multiple$114.79
- Analyst target$128.60
- Graham number$31.96
Stock price
$107.43
FCF / share (TTM)
$3.55
3Y FCF CAGR
28.3%
Fair value @ hist. growth
$329.20
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
12.9%
per year over your projection horizon
Margin of safety 67.4% vs hist-growth DCF
Historical 3Y CAGR
28.3%
Your model implies
12.9%
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 28% annual growth.
Cumulative FCF covers the current price by year 9.
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% |
|---|---|---|---|---|---|
| 7.8% | 9.7% | 9.0% | 8.2% | 7.3% | 6.3% |
| 8.8% | 12.0% | 11.3% | 10.7% | 9.9% | 9.1% |
| 9.8% | 14.0% | 13.5% | 12.9% | 12.3% | 11.6% |
| 10.8% | 16.0% | 15.5% | 15.0% | 14.5% | 13.9% |
| 11.8% | 17.9% | 17.4% | 17.0% | 16.5% | 16.0% |
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.
PEG
0.05
Low vs growth
Net debt
$2.56B
Total debt − cash
Beta
1.03
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
- Buybacks0.64% TTM
- Dividend Profile2.01% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History11 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.