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 1,407 - -
Change - 96.14% -18.37% -18.75% -6.22% 19.29% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,407 1,407 1,407
Change - 109.63% -18.37% -18.75% -6.22% 19.29% 0% 0%
P/E 151x 8.8x - - - 29.4x 20.8x 17.9x
PBR - - - - - - - -
PEG - 0x - - - - 0.5x 1.1x
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.77x 0.75x 0.73x
EV / Revenue 0x 0x 0x 0x 0x 0.77x 0.75x 0.73x
EV / EBITDA 0x 0x 0x 0x 0x 5.51x 5.88x 5.53x
EV / EBIT 0x 0x 0x 0x 0x 20.9x 16.9x 14.7x
EV / FCF -0x 0x 0x 0x 0x 74.1x 20.7x 19x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 1.35% 4.83% 5.26%
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% 2.48% 2.48% 2.48%
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 6.460 6.460 6.460
Nbr of stocks (in thousands) 2,13,009 2,13,359 2,12,694 2,11,798 2,16,886 2,17,878 - -
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 2.43% 140.75Cr
23.2x2.49x11.37x2.06% 8.31TCr
21.11x2.64x14.59x1.45% 5.9TCr
15.49x1.61x8.77x1.84% 3.01TCr
25.39x2.77x13.69x0.26% 2.96TCr
27.58x0.51x4.46x3.78% 985.26Cr
24.07x0.9x7.85x1.8% 760.01Cr
7.11x1.5x5.91x2.97% 688.91Cr
17.43x1.48x6.94x1.18% 644.6Cr
32.02x6.09x10.96x3.13% 631.9Cr
Average 21.49x 2.22x 9.39x 2.09% 2.4TCr
Weighted average by Cap. 21.81x 2.36x 11.44x 1.75%

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% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!