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 1,283 - -
Change - 96.14% -18.37% -18.75% -6.22% 8.76% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,283 1,283 1,283
Change - 109.63% -18.37% -18.75% -6.22% 8.76% 0% 0%
P/E 151x 8.8x - - - 26.8x 21x -
PBR - - - - - - - -
PEG - 0x - - - - 0.8x -
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.7x 0.7x 0.69x
EV / Revenue 0x 0x 0x 0x 0x 0.7x 0.7x 0.69x
EV / EBITDA 0x 0x 0x 0x 0x 5.58x 5.36x 4.86x
EV / EBIT 0x 0x 0x 0x 0x 22.1x 17.8x 15.8x
EV / FCF -0x 0x 0x 0x 0x 34.7x 19.4x 18.3x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 2.88% 5.14% 5.46%
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% - 2.72% 2.72% 2.72%
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 5.890 5.890 5.890
Nbr of stocks (in thousands) 213,009 213,359 212,694 211,798 216,886 217,858 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 2.72% 1.28B
17.97x2.12x9.56x2.5% 70.27B
20.96x2.02x11.45x1.66% 56.11B
14.59x1.5x8.13x2% 28.58B
21.95x2.33x11.58x0.31% 25.69B
18.57x0.5x3.99x3.85% 9.24B
36.95x6.84x12.35x2.63% 7.58B
22.61x6.2x10.77x2.19% 7.35B
23.48x0.8x7.61x1.89% 6.7B
14.35x1.31x6.21x1.32% 5.95B
Average 21.27x 2.62x 9.07x 2.11% 21.87B
Weighted average by Cap. 19.68x 2.21x 9.85x 1.96%

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