What is Rpm International Inc worth?
With the base-case assumptions below, a discounted cash flow model on Rpm International Inc's reported free cash flow gives $96.81 per share. The share price was $106.48 on November 10, 2026, 10% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 0.0% | 10.0% | $59.49 | -44% |
| Base | 5.0% | 9.0% | $96.81 | -9% |
| Bull | 10.0% | 8.0% | $166.51 | +56% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $123.52 | $131.65 | $141.59 | $154.01 | $169.97 |
| 8.0% | $103.61 | $108.88 | $115.11 | $122.59 | $131.73 |
| 9.0% | $89.05 | $92.65 | $96.81 | $101.67 | $107.40 |
| 10.0% | $77.95 | $80.51 | $83.42 | $86.74 | $90.57 |
| 11.0% | $69.22 | $71.10 | $73.20 | $75.56 | $78.24 |
Where the presets come from
Base: years 1 to 5 grow at Rpm International Inc's revenue growth rate over the last 5 fiscal years (5.2% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions