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 1,220 - -
Change - 96.14% -18.37% -18.75% -6.22% 3.4% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,220 1,220 1,220
Change - 109.63% -18.37% -18.75% -6.22% 3.4% 0% 0%
P/E 151x 8.8x - - - 25.5x 20x -
PBR - - - - - - - -
PEG - 0x - - - - 0.7x -
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.66x 0.66x 0.65x
EV / Revenue 0x 0x 0x 0x 0x 0.66x 0.66x 0.65x
EV / EBITDA 0x 0x 0x 0x 0x 5.3x 5.01x 4.62x
EV / EBIT 0x 0x 0x 0x 0x 21x 16.9x 15.1x
EV / FCF -0x 0x 0x 0x 0x 33x 18.5x 17.4x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 3.03% 5.41% 5.74%
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% - 2.86% 2.86% 2.86%
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 5.600 5.600 5.600
Nbr of stocks (in thousands) 213,009 213,359 212,694 211,798 216,886 217,858 - -
Announcement Date 1/26/22 1/25/23 1/25/24 1/30/25 2/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 2.86% 1.22B
17.47x2.05x9.3x2.61% 67.47B
19.4x1.88x10.66x1.77% 52.36B
14.04x1.45x7.86x2.07% 27.53B
22.73x2.42x12.01x0.3% 26.61B
19.34x0.52x4.16x3.75% 9.76B
32.92x6.3x11.37x2.95% 6.75B
22.66x0.77x7.33x1.96% 6.47B
19.83x5.62x9.77x2.5% 6.45B
14.4x1.31x6.17x1.31% 5.97B
Average 20.31x 2.48x 8.74x 2.21% 21.06B
Weighted average by Cap. 18.90x 2.09x 9.49x 2.04%

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