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 1,438 - -
Change - 96.14% -18.37% -18.75% -6.22% 21.88% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,438 1,438 1,438
Change - 109.63% -18.37% -18.75% -6.22% 21.88% 0% 0%
P/E 151x 8.8x - - - 25.4x 21x 20.6x
PBR - - - - - 1.3x 1.25x -
PEG - 0x - - - - 1x 12.98x
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.78x 0.77x 0.75x
EV / Revenue 0x 0x 0x 0x 0x 0.78x 0.77x 0.75x
EV / EBITDA 0x 0x 0x 0x 0x 5.56x 5.79x 5.65x
EV / EBIT 0x 0x 0x 0x 0x 18.5x 16.7x 15.9x
EV / FCF -0x 0x 0x 0x 0x 25.4x 13.7x 19.4x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 3.94% 7.31% 5.15%
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% 2.42% 2.42% 2.42%
EPS 2 0.03 1.01 - - - 0.26 0.315 0.32
Distribution rate - 5.94% - - - 61.5% 50.8% 50%
Net sales 1 864.9 1,602 1,617 1,415 1,627 1,842 1,856 1,914
EBITDA 1 91 372.1 356.1 233 232.7 258.6 248.4 254.5
EBIT 1 16.29 287.9 245 97.54 65.04 77.87 86.1 90.5
Net income 1 7.217 218.4 - - 32.08 52.2 69.5 71.9
Net Debt -62.24 - - - - - - -
Reference price 2 4.540 8.890 7.280 5.940 5.440 6.600 6.600 6.600
Nbr of stocks (in thousands) 213,009 213,359 212,694 211,798 216,886 217,878 - -
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.($)
- - - 2.42% 1.44B
23.43x2.37x10.98x2.17% 79.82B
20.78x2.46x13.87x1.58% 58.57B
15.83x2.19x9.55x4.69% 30.19B
15.37x1.52x8.53x1.92% 29.46B
23.1x2.54x12.52x0.28% 27.99B
26.71x4.37x17.33x1.08% 13.69B
13.48x1.28x5.39x3.64% 10.44B
32.06x0.53x4.67x3.64% 9.8B
23.07x0.86x7.51x1.95% 7.33B
Average 21.54x 2.01x 10.04x 2.34% 26.87B
Weighted average by Cap. 21.16x 2.24x 11.12x 2.15%

Y-o-Y evolution of P/E

Valuation ratios - P/E - RPC, Inc.

Historical PBR trend

Valuation ratios - PBR - RPC, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - RPC, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - RPC, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - RPC, Inc.