Company Valuation: RPC, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 967.1 1,897 1,548 1,258 1,180 1,198 - -
Change - 96.14% -18.37% -18.75% -6.22% 1.56% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,198 1,198 1,198
Change - 109.63% -18.37% -18.75% -6.22% 1.56% 0% 0%
P/E 151x 8.8x - - - 25x 19.6x -
PBR - - - - - - - -
PEG - 0x - - - - 0.7x -
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.65x 0.64x 0.64x
EV / Revenue 0x 0x 0x 0x 0x 0.65x 0.64x 0.64x
EV / EBITDA 0x 0x 0x 0x 0x 5.21x 4.92x 4.54x
EV / EBIT 0x 0x 0x 0x 0x 20.7x 16.6x 14.8x
EV / FCF -0x 0x 0x 0x 0x 32.4x 18.2x 17.1x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 3.09% 5.51% 5.84%
Dividend per Share 2 - 0.06 0.16 0.16 - 0.16 0.16 0.16
Rate of return - 0.67% 2.2% 2.69% - 2.91% 2.91% 2.91%
EPS 2 0.03 1.01 - - - 0.22 0.28 -
Distribution rate - 5.94% - - - 72.7% 57.1% -
Net sales 1 864.9 1,602 1,617 1,415 1,627 1,840 1,860 1,864
EBITDA 1 91 372.1 356.1 233 232.7 230 243.3 264
EBIT 1 16.29 287.9 245 97.54 65.04 58 72 81
Net income 1 7.217 218.4 - - 32.08 42.7 61 -
Net Debt -62.24 - - - - - - -
Reference price 2 4.540 8.890 7.280 5.940 5.440 5.500 5.500 5.500
Nbr of stocks (in thousands) 213,009 213,359 212,694 211,798 216,886 217,858 - -
Announcement Date 26/01/22 25/01/23 25/01/24 30/01/25 03/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 2.91% 1.2B
17.74x2.07x9.42x2.57% 68.35B
19.64x1.91x10.77x1.76% 52.83B
14.05x1.45x7.86x2.08% 27.57B
22.9x2.44x12.11x0.3% 26.82B
19.59x0.52x4.19x3.78% 9.74B
32.09x6.18x11.17x3.03% 6.58B
22.33x0.76x7.23x1.98% 6.38B
19.69x5.59x9.72x2.52% 6.4B
14.74x1.35x6.34x1.3% 6.03B
Average 20.31x 2.47x 8.76x 2.22% 21.19B
Weighted average by Cap. 19.04x 2.10x 9.57x 2.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield