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 1,259 - -
Change - 96.14% -18.37% -18.75% -6.22% 6.73% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,259 1,259 1,259
Change - 109.63% -18.37% -18.75% -6.22% 6.73% 0% 0%
P/E 151x 8.8x - - - 26.3x 20.6x -
PBR - - - - - - - -
PEG - 0x - - - - 0.8x -
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.69x 0.67x 0.68x
EV / Revenue 0x 0x 0x 0x 0x 0.69x 0.67x 0.68x
EV / EBITDA 0x 0x 0x 0x 0x 5.56x 5.22x 4.77x
EV / EBIT 0x 0x 0x 0x 0x 21.7x 17.5x 15.5x
EV / FCF -0x 0x 0x 0x 0x 34x 19.1x 18x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 2.94% 5.24% 5.56%
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% 2.77% 2.77% 2.77%
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 1,837 1,885 1,864
EBITDA 1 91 372.1 356.1 233 232.7 226.5 241.4 264
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 5.780 5.780 5.780
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 2.77% 1.26B
18.43x2.14x9.75x2.48% 70.81B
21.18x2.05x11.48x1.62% 57.2B
15x1.53x8.3x1.95% 29.41B
24.87x2.66x13.19x0.27% 29.12B
19.47x0.52x4.17x3.8% 9.68B
24.01x0.82x7.76x1.84% 6.87B
20.54x5.77x10.01x2.41% 6.68B
33.26x6.21x11.24x3.01% 6.61B
7.67x1.34x5.37x3.41% 6.23B
Average 20.49x 2.56x 9.03x 2.36% 22.39B
Weighted average by Cap. 19.95x 2.20x 10.08x 1.98%

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