RPM International Inc.
Bear Case (25th pct.)
-43.0% vs price
Base Case (Median)
-31.1% vs price
Bull Case (75th pct.)
-11.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $127.00 | 13.2% | High (40%) |
| PE Comparable | $91.59 | -18.4% | Medium (25%) |
| Growth Trajectory DCF | $65.88 | -41.3% | Medium (20%) |
| Graham Number | $55.06 | -50.9% | Medium (30%) |
| EV/EBITDA | $77.28 | -31.1% | Medium (20%) |
| EV/FCF | $106.29 | -5.3% | Medium (20%) |
| Earnings Power Value | $62.09 | -44.7% | Medium (50%) |
Based on 7 out of 8 methods, RPM appears overvalued at the current price of $112.23. The base case fair value of $77.28 implies 31.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.