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 1,222 - -
Change - 96.14% -18.37% -18.75% -6.22% 3.6% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,222 1,222 1,222
Change - 109.63% -18.37% -18.75% -6.22% 3.6% 0% 0%
P/E 151x 8.8x - - - 25.5x 18.1x 15.6x
PBR - - - - - - - -
PEG - 0x - - - - 0.4x 1x
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.66x 0.65x 0.64x
EV / Revenue 0x 0x 0x 0x 0x 0.66x 0.65x 0.64x
EV / EBITDA 0x 0x 0x 0x 0x 4.6x 5.18x 4.83x
EV / EBIT 0x 0x 0x 0x 0x 19.7x 16x 13.4x
EV / FCF -0x 0x 0x 0x 0x 33x 18.5x 17.5x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 3.03% 5.4% 5.73%
Dividend per Share 2 - 0.06 0.16 0.16 0.16 0.16 0.16 0.16
Rate of return - 0.67% 2.2% 2.69% 2.94% 2.85% 2.85% 2.85%
EPS 2 0.03 1.01 - - - 0.22 0.31 0.36
Distribution rate - 5.94% - - - 72.7% 51.6% 44.4%
Net sales 1 864.9 1,602 1,617 1,415 1,627 1,840 1,878 1,920
EBITDA 1 91 372.1 356.1 233 232.7 266 235.9 253
EBIT 1 16.29 287.9 245 97.54 65.04 62 76.5 91.5
Net income 1 7.217 218.4 - - 32.08 36.9 68 79.2
Net Debt -62.24 - - - - - - -
Reference price 2 4.540 8.890 7.280 5.940 5.440 5.610 5.610 5.610
Nbr of stocks (in thousands) 213,009 213,359 212,694 211,798 216,886 217,878 - -
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.($)
- - - 2.85% 1.22B
20.07x2.19x10.01x2.37% 73.6B
19.79x2.5x13.88x1.53% 60.05B
23.52x2.55x12.59x0.28% 28.1B
13.4x1.42x7.74x2.12% 26.87B
25.28x0.49x4.27x3.95% 9.35B
22.6x0.81x7.36x1.99% 6.93B
15.82x1.4x6.58x1.25% 6.29B
7.62x1.45x5.72x3.44% 6.27B
19.28x5.51x9.56x2.57% 6.27B
Average 18.60x 2.04x 8.63x 2.24% 22.49B
Weighted average by Cap. 19.43x 2.16x 10.55x 1.92%

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