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 1,566 - -
Change - 96.14% -18.37% -18.75% -6.22% 32.76% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,566 1,566 1,566
Change - 109.63% -18.37% -18.75% -6.22% 32.76% 0% 0%
P/E Ratio 151x 8.8x - - - 32.7x 25.7x -
PBR - - - - - - - -
PEG - 0x - - - - 0.9x -
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.85x 0.85x 0.84x
EV / Revenue 0x 0x 0x 0x 0x 0.85x 0.85x 0.84x
EV / EBITDA 0x 0x 0x 0x 0x 6.81x 6.54x 5.93x
EV / EBIT 0x 0x 0x 0x 0x 27x 21.8x 19.3x
EV / FCF -0x 0x 0x 0x 0x 42.3x 23.7x 22.4x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 2.36% 4.21% 4.47%
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% - 2.23% 2.23% 2.23%
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 1,843 1,864
EBITDA 1 91 372.1 356.1 233 232.7 230 239.6 264
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 7.190 7.190 7.190
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 2.23% 1.57B
21.47x2.5x11.26x2.09% 83.99B
16.92x1.7x9.24x1.73% 33.08B
24.13x2.57x12.77x0.28% 28.22B
21x0.57x4.53x3.4% 10.6B
26.75x0.91x8.57x1.72% 7.58B
17.23x1.59x7.47x1.07% 7.29B
33.81x6.33x11.46x2.91% 6.86B
7.99x1.48x5.56x3.27% 6.62B
14.8x1.43x6.64x5.9% 6.54B
Average 20.46x 2.12x 8.61x 2.46% 19.24B
Weighted average by Cap. 20.84x 2.23x 10.16x 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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!