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 1,407 - -
Change - 96.14% -18.37% -18.75% -6.22% 19.29% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,407 1,407 1,407
Change - 109.63% -18.37% -18.75% -6.22% 19.29% 0% 0%
P/E 151x 8.8x - - - 29.4x 20.8x 17.9x
PBR - - - - - - - -
PEG - 0x - - - - 0.5x 1.1x
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.77x 0.75x 0.73x
EV / Revenue 0x 0x 0x 0x 0x 0.77x 0.75x 0.73x
EV / EBITDA 0x 0x 0x 0x 0x 5.51x 5.88x 5.53x
EV / EBIT 0x 0x 0x 0x 0x 20.9x 16.9x 14.7x
EV / FCF -0x 0x 0x 0x 0x 74.1x 20.7x 19x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 1.35% 4.83% 5.26%
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% 2.48% 2.48% 2.48%
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 1,833 1,878 1,920
EBITDA 1 91 372.1 356.1 233 232.7 255.5 239.2 254.5
EBIT 1 16.29 287.9 245 97.54 65.04 67.5 83.5 95.5
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 6.460 6.460 6.460
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.($)
- - - 2.48% 1.41B
22.78x2.45x11.18x2.1% 83.13B
19.95x2.49x13.88x1.55% 58.96B
15.05x1.57x8.56x1.9% 30.05B
24.66x2.69x13.29x0.26% 29.64B
27.52x0.51x4.45x3.79% 9.85B
23.85x0.89x7.78x1.81% 7.6B
6.99x1.48x5.85x3.02% 6.89B
16.84x1.43x6.72x1.23% 6.45B
31.24x5.99x10.78x3.21% 6.32B
Average 20.99x 2.17x 9.16x 2.13% 24.03B
Weighted average by Cap. 21.18x 2.29x 11.11x 1.81%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!