Why we don't show a single “fair value” for RMR
Even the conservative scenario ($106.75) sits far above today's price — trailing cash flows may be cyclically elevated. Off today's cash-flow base, no plausible growth rate bridges to the current price — the market is valuing normalized future cash flows, not the depressed base. The model scenarios below are shown for reference only.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 15.0%/yr | 10.4% | $106.75 |
| Base case | 18.0%/yr | 9.4% | $141.07 |
| Optimistic | 20.0%/yr | 8.4% | $182.83 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $21.72 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$17.72
Market-Implied Growth
N/A
Base-Case Model Value
$141.07
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for RMR (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $86.1M · 0.02B shares · net debt $118.5M
Estimated Fair Value
$141.07
+696.1% vs $17.72
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 18.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $17.72; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 7.4% | $175 | $189 | $207 | $229 | $256 |
| 8.4% | $146 | $156 | $168 | $182 | $199 |
| 9.4% | $125 | $133 | $141 | $151 | $162 |
| 10.4% | $109 | $114 | $121 | $128 | $136 |
| 11.4% | $95.90 | $100 | $105 | $110 | $117 |
