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 1,379 - -
Change - 96.14% -18.37% -18.75% -6.22% 16.89% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,379 1,379 1,379
Change - 109.63% -18.37% -18.75% -6.22% 16.89% 0% 0%
P/E 151x 8.8x - - - 28.8x 20.4x 17.6x
PBR - - - - - - - -
PEG - 0x - - - - 0.5x 1.1x
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.75x 0.73x 0.72x
EV / Revenue 0x 0x 0x 0x 0x 0.75x 0.73x 0.72x
EV / EBITDA 0x 0x 0x 0x 0x 5.4x 5.77x 5.42x
EV / EBIT 0x 0x 0x 0x 0x 20.4x 16.5x 14.4x
EV / FCF -0x 0x 0x 0x 0x 72.6x 20.3x 18.6x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 1.38% 4.93% 5.37%
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% 2.53% 2.53% 2.53%
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 6.330 6.330 6.330
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.($)
- - - 2.53% 1.38B
21.63x2.33x10.66x2.21% 79.48B
21.41x2.67x14.75x1.43% 64.01B
25.55x2.79x13.78x0.26% 30.2B
14.49x1.5x8.22x1.98% 29.18B
27.47x0.54x4.66x3.63% 10.25B
24.01x0.88x7.73x1.91% 7.38B
7.53x1.49x6.06x3.02% 6.92B
17.24x1.46x6.87x1.2% 6.61B
31.43x6.01x10.86x3.18% 6.07B
Average 21.20x 2.19x 9.29x 2.13% 24.15B
Weighted average by Cap. 21.24x 2.30x 11.27x 1.8%

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