US · RPM
RPM International Inc.
- Sector
- Basic Materials · Chemicals - Specialty
- Headquarters
- Medina, OH 44258
- Website
- rpminc.com
Price · as of 2025-05-31
$101.34
Market cap 14.62B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $99.49 | -1.83% |
| Intrinsic Value(DCF) | $47.41 | -53.22% |
| Graham-Dodd Method(GD) | $6.88 | -93.21% |
| Graham Formula(GF) | $46.99 | -53.63% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $13.82 | $31.22 | $0.00 | $0.00 | $10.65 |
| 2012 | $20.11 | $35.99 | $0.00 | $0.00 | $32.40 |
| 2013 | $27.66 | $37.78 | $0.00 | $0.00 | $12.07 |
| 2014 | $35.22 | $45.61 | $0.07 | $0.00 | $33.84 |
| 2015 | $37.41 | $47.11 | $0.00 | $0.00 | $23.80 |
| 2016 | $45.20 | $60.68 | $0.04 | $0.00 | $34.88 |
| 2017 | $41.26 | $45.07 | $0.00 | $0.00 | $15.31 |
| 2018 | $55.06 | $54.83 | $0.00 | $0.00 | $39.16 |
| 2019 | $60.67 | $48.65 | $0.00 | $0.00 | $25.58 |
| 2020 | $76.34 | $54.32 | $0.00 | $0.00 | $17.00 |
| 2021 | $78.41 | $70.23 | $0.01 | $0.00 | $72.31 |
| 2022 | $83.35 | $58.48 | $0.00 | $0.28 | $67.24 |
| 2023 | $99.45 | $65.66 | $0.00 | $0.25 | $59.97 |
| 2024 | $111.35 | $90.36 | $0.00 | $5.21 | $41.85 |
| 2025 | $118.50 | $99.49 | $0.00 | $6.88 | $46.99 |
AI valuation
Our deep-learning model estimates RPM International Inc.'s (RPM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $99.49
- Current price
- $101.34
- AI upside
- -1.83%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$47.41
-53.22% upside
Graham-Dodd
$6.88
-93.21% upside
Graham Formula
$46.99
-53.63% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| RPM | RPM International Inc. | $101.34 | 14.62B | -2% | -53% | -93% | -54% | 21.90 | 5.24 | 2.05 | 16.41 | 126.40 | 31.05 | 41.38% | 12.29% | 9.34% | 25.59% | 15.43% | 9.61% | 1.03 | 9.39 | 2.16 | 1.23 | 2.46 | 1732.00% | 51.00% | -4074.00% | 3.56% | 0.52 | 10.52% | 1.69% | 37.00% | 2.28% | 19.62 | 33.03 | 2.41 | 4.03 |
| AGI | Alamos Gold Inc. | $54.19 | 22.75B | -12% | -56% | -64% | +61% | 25.81 | 5.24 | 12.84 | 19.14 | 12.63 | 5.24 | 54.31% | 44.53% | 49.07% | 22.47% | 17.48% | 15.39% | 0.05 | 2034.79 | 1.72 | 1.28 | -0.33 | 20435.00% | 3457.00% | 1500.00% | 1.17% | 1.39 | 7.22% | 0.17% | 4.50% | 1.84% | 28.27 | 84.15 | 12.59 | 8.04 |
| ALB | Albemarle Corporation | $178.67 | 21.06B | -50% | -60% | -99% | — | -45.08 | 2.20 | 4.08 | 30.03 | — | 2.68 | 13.06% | 1.82% | -9.93% | -4.77% | 0.79% | -2.82% | 0.35 | 0.45 | 2.23 | 1.33 | 2.23 | -4866.00% | -437.00% | -16976.00% | 3.30% | 0.71 | 5.87% | 1.70% | -76.80% | 5.26% | 241.51 | 32.71 | 4.40 | 2.80 |
| CF | CF Industries Holdings, I… | $99.54 | 16.12B | +4% | -35% | -71% | +141% | 9.40 | 3.49 | 2.39 | 5.73 | 28.42 | 9.03 | 38.45% | 33.39% | 20.54% | 36.61% | 28.30% | 13.05% | 0.82 | 15.26 | 3.37 | 2.78 | 0.60 | 3309.00% | 1934.00% | 280.00% | 10.66% | 3.10 | 26.86% | 1.93% | 18.10% | 1.93% | 7.98 | 10.47 | 2.66 | 2.84 |
| CX | CEMEX, S.A.B. de C.V. | $12.51 | 18.15B | +115% | +23% | +399% | +332% | 4.45 | 0.13 | 0.11 | 2.99 | 0.45 | 0.42 | 31.41% | 9.96% | 5.95% | 3.11% | 4.37% | 1.41% | 0.57 | 2.96 | 0.83 | 0.59 | 2.29 | 98197.00% | -10.00% | 6888.00% | 57.37% | 0.28 | 5.34% | 7.26% | 32.30% | 45.20% | 4.71 | 7.51 | 0.47 | 1.05 |
| DD | DuPont de Nemours, Inc. | $50.05 | 20.97B | -44% | -58% | — | +29% | 211.48 | 1.49 | 3.03 | 19.97 | — | 6.76 | 30.25% | 12.56% | -11.37% | 0.53% | 1.87% | 0.34% | 0.23 | 2.75 | 2.42 | 1.05 | 2.10 | -21071.00% | -4470.00% | -1491.00% | 5.21% | 0.61 | 4.79% | 2.88% | 609.20% | 19.21% | 26.93 | 21.47 | 3.38 | 0.72 |
| IFF | International Flavors & F… | $82.23 | 21.06B | -59% | -61% | -71% | — | -55.57 | 1.46 | 1.90 | 13.29 | — | -156.61 | 30.95% | 9.18% | -3.43% | -2.65% | 4.24% | -1.37% | 0.42 | 4.37 | 1.42 | 0.59 | 2.75 | -25368.00% | -517.00% | -5748.00% | 1.24% | 0.22 | 1.20% | 1.98% | -109.90% | 20.29% | 26.08 | 101.86 | 2.39 | 1.73 |
| LYB | LyondellBasell Industries… | $57.52 | 18.53B | -11% | -60% | — | -36% | -25.25 | 1.85 | 0.62 | 26.29 | — | 2.09 | 9.00% | -1.08% | -2.46% | -6.55% | -1.47% | -2.12% | 1.58 | -0.64 | 1.77 | 1.02 | 10.56 | -15663.00% | -2518.00% | -8061.00% | 2.06% | 0.37 | 1.72% | 9.46% | -239.00% | 10.54% | -95.26 | 81.12 | 1.03 | 1.77 |
| PAAS | Pan American Silver Corp. | $68.70 | 25.19B | -34% | +26% | -65% | +42% | 25.69 | 3.66 | 6.94 | 14.64 | 3.46 | 3.66 | 37.66% | 32.27% | 27.02% | 17.03% | 16.77% | 11.76% | 0.13 | 20.14 | 2.69 | 1.93 | -0.16 | 74194.00% | 3063.00% | 16986.00% | 4.23% | 1.72 | 19.28% | 0.70% | 17.90% | 1.73% | 21.19 | 23.29 | 6.84 | 6.48 |
| RS | Reliance Steel & Aluminum… | $315.64 | 16.5B | -15% | -59% | -71% | -49% | 22.88 | 2.37 | 1.19 | 14.38 | — | 4.20 | 26.79% | 7.15% | 5.17% | 10.31% | 9.06% | 7.27% | 0.28 | 18.36 | 4.88 | 2.07 | 1.36 | -1015.00% | 332.00% | -4971.00% | 2.96% | 0.98 | 5.82% | 1.50% | 34.30% | 5.00% | 18.33 | 37.30 | 1.31 | 6.25 |
| SQM | Sociedad Química y Minera… | $76.30 | 21.79B | -3% | -72% | -90% | -45% | — | 2.32 | 2.65 | 12.31 | — | 2.34 | 29.30% | 23.54% | -8.93% | 0.00% | 5.59% | 0.00% | 0.93 | 5.66 | 2.51 | 1.36 | 2.95 | -12014.00% | -3935.00% | -12363.00% | 2.53% | 0.57 | 3.97% | 0.56% | — | 1.09% | 13.48 | 47.44 | 3.17 | 2.63 |
About RPM International Inc.
RPM International Inc. manufactures, markets, and sells specialty chemicals for the industrial, specialty, and consumer markets worldwide. It offers waterproofing, coating, and institutional roofing systems; sealants, air barriers, tapes, and foams; residential home weatherization systems; roofing and building maintenance services; sealing and bonding, subfloor preparation, flooring, and glazing solutions; resin flooring systems, polyurethane, MMA waterproof, epoxy floor paint and coatings, concrete repair, and protection products; solutions for fire stopping and intumescent steel coating, and manufacturing industry; rolled asphalt roofing materials and chemical admixtures; concrete and masonry admixtures, concrete fibers, curing and sealing compounds, structural grouts and mortars, epoxy adhesives, injection resins, polyurethane foams, floor hardeners and toppings, joint fillers, industrial and architectural coatings, decorative color/stains/stamps, and restoration materials; insulated building cladding materials; and concrete form wall systems. It also provides polymer flooring systems; fiberglass reinforced plastic gratings and shapes; corrosion-control coating, containment and railcar lining, fire and sound proofing, and heat and cryogenic insulation products; specialty construction products; amine curing agents, reactive diluents, and epoxy resins; fluorescent colorants and pigments; shellac-based-specialty and marine coatings; fire and water damage restoration, carpet cleaning, and disinfecting products; fuel additives; wood treatments, and touch-up products; and nail enamels, polishes, and coating components. In addition, it offers paint contractors and the DIYers solutions, concrete restoration and flooring, metallic and faux finish coatings, cleaners, and hobby paints and cements; and caulk, sealant, adhesive, insulating foam, spackling, glazing, patch, and repair products. The company was incorporated in 1947 and is headquartered in Medina, Ohio.
- CEO
- Frank C. Sullivan
- Employees
- 17.2K
- Beta
- 1.10
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($47.41 ÷ $101.34) − 1 = -53.22% (DCF, example).