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 1,277 - -
Change - 96.14% -18.37% -18.75% -6.22% 8.21% - -
Enterprise Value (EV) 904.8 1,897 1,548 1,258 1,180 1,277 1,277 1,277
Change - 109.63% -18.37% -18.75% -6.22% 8.21% 0% 0%
P/E 151x 8.8x - - - 22.5x 17.5x 16.3x
PBR - - - - - 1.15x 1.11x -
PEG - 0x - - - - 0.6x 2.18x
Capitalization / Revenue 1.12x 1.18x 0.96x 0.89x 0.73x 0.69x 0.69x 0.67x
EV / Revenue 0x 0x 0x 0x 0x 0.69x 0.69x 0.67x
EV / EBITDA 0x 0x 0x 0x 0x 4.94x 5.14x 5.02x
EV / EBIT 0x 0x 0x 0x 0x 16.4x 14.2x 13.4x
EV / FCF -0x 0x 0x 0x 0x 67.2x 12.1x 17.3x
FCF Yield -2.06% 3.25% 13.8% 10.3% 4.49% 1.49% 8.24% 5.8%
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% 2.73% 2.73% 2.73%
EPS 2 0.03 1.01 - - - 0.26 0.335 0.36
Distribution rate - 5.94% - - - 61.5% 47.8% 44.4%
Net sales 1 864.9 1,602 1,617 1,415 1,627 1,842 1,855 1,920
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 90.1 95.5
Net income 1 7.217 218.4 - - 32.08 36.9 74.1 79.2
Net Debt -62.24 - - - - - - -
Reference price 2 4.540 8.890 7.280 5.940 5.440 5.860 5.860 5.860
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 2.73% 127.68Cr
20.03x2.16x9.89x2.41% 7.23TCr
19.19x2.33x13.16x1.65% 5.56TCr
14.79x2.02x8.81x5.03% 2.81TCr
22.34x2.44x12.04x0.29% 2.7TCr
13.25x1.41x7.7x2.14% 2.65TCr
32x5.35x20.88x0.89% 1.68TCr
13.17x1.21x5.17x3.74% 982Cr
26.83x0.51x4.39x3.83% 943.83Cr
21.09x0.79x6.88x2.06% 670.18Cr
Average 20.30x 2.02x 9.88x 2.48% 2.54TCr
Weighted average by Cap. 19.61x 2.21x 10.75x 2.28%

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