As of 2024-12-15, the Intrinsic Value of RPC Inc (RES) is
9.33 USD. This RES valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.10 USD, the upside of RPC Inc is
53.00%.
The range of the Intrinsic Value is 8.08 - 11.22 USD
RES Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
8.08 - 11.22 |
9.33 |
53.0% |
| DCF (Growth 10y) |
9.06 - 12.48 |
10.43 |
71.0% |
| DCF (EBITDA 5y) |
8.17 - 11.55 |
9.27 |
52.0% |
| DCF (EBITDA 10y) |
8.97 - 12.43 |
10.17 |
66.7% |
| Fair Value |
17.03 - 17.03 |
17.03 |
179.11% |
| P/E |
6.36 - 10.67 |
8.25 |
35.2% |
| EV/EBITDA |
(0.16) - 18.61 |
5.81 |
-4.7% |
| EPV |
8.01 - 10.19 |
9.10 |
49.2% |
| DDM - Stable |
4.40 - 8.55 |
6.48 |
6.2% |
| DDM - Multi |
6.39 - 9.72 |
7.72 |
26.5% |
RES Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,311.32 |
| Beta |
0.32 |
| Outstanding shares (mil) |
214.97 |
| Enterprise Value (mil) |
1,038.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.50% |
| Cost of Debt |
7.00% |
| WACC |
9.49% |