investorscraft@gmail.com

Intrinsic ValueRPM International Inc. (RPM)

Previous Close$106.96
Intrinsic Value
Upside potential
Previous Close
$106.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RPM International Inc. operates as a global leader in specialty coatings, sealants, and building materials, serving diverse end markets including industrial, consumer, and construction sectors. The company generates revenue through a multi-brand portfolio, leveraging its well-known subsidiaries like Rust-Oleum, DAP, and Tremco to address niche demands in protective coatings, adhesives, and infrastructure solutions. RPM’s vertically integrated supply chain and decentralized operating model enhance its agility in responding to regional market dynamics while maintaining cost efficiencies. With a presence in over 170 countries, RPM capitalizes on long-term trends in infrastructure maintenance, sustainability-driven product innovation, and industrial growth. Its market position is reinforced by strong brand equity, R&D investments, and strategic acquisitions that expand its technological capabilities and geographic reach. The company’s focus on high-performance, environmentally compliant products aligns with tightening regulatory standards and customer preferences for durable, low-VOC solutions.

Revenue Profitability And Efficiency

RPM reported FY2024 revenue of $7.34 billion, with net income of $588.4 million, reflecting a net margin of approximately 8.0%. Diluted EPS stood at $4.56, supported by operating cash flow of $1.12 billion. Capital expenditures of $214 million indicate disciplined reinvestment, with free cash flow conversion demonstrating efficient working capital management. The company’s profitability benefits from pricing power and cost-control initiatives across its segments.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by consistent cash flow generation, with operating cash flow covering dividend obligations and debt service comfortably. RPM’s capital efficiency is evident in its ability to balance growth investments (e.g., acquisitions, capacity expansion) with shareholder returns, though its leverage ratio suggests moderate debt utilization. ROIC trends align with industry peers, reflecting steady operational execution.

Balance Sheet And Financial Health

RPM maintains a solid liquidity position with $237.4 million in cash and equivalents, against total debt of $2.47 billion. The debt-to-equity ratio appears manageable given stable cash flows, though interest coverage metrics warrant monitoring in rising-rate environments. The balance sheet supports ongoing M&A activity and dividend commitments, with no immediate refinancing risks noted.

Growth Trends And Dividend Policy

Organic growth has been steady, driven by volume gains and pricing adjustments in key markets. RPM’s dividend policy remains robust, with a $2.04 annual payout per share (~45% of net income), reflecting a commitment to returning capital. Future growth may hinge on margin expansion and targeted acquisitions in high-margin niches like waterproofing and fireproofing.

Valuation And Market Expectations

At a P/E of ~20x (based on FY2024 EPS), RPM trades at a premium to some industrial peers, likely pricing in its resilient end-market exposure and acquisition potential. Market expectations appear balanced, with consensus forecasts anticipating mid-single-digit revenue growth and margin stability in FY2025.

Strategic Advantages And Outlook

RPM’s decentralized structure, brand diversity, and focus on sustainability provide competitive insulation. Near-term headwinds include raw material volatility and geopolitical risks, but long-term demand for infrastructure maintenance and green building solutions remains favorable. The outlook is cautiously optimistic, contingent on execution in integrating acquisitions and optimizing its product mix.

Sources

RPM International Inc. FY2024 10-K, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount