RES
RPC Inc
Price:  
6.85 
USD
Volume:  
1,792,088.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RES Intrinsic Value

62.90 %
Upside

As of 2024-10-03, the Intrinsic Value of RPC Inc (RES) is 11.16 USD. This RES valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.85 USD, the upside of RPC Inc is 62.90%.

The range of the Intrinsic Value is 9.08 - 14.82 USD

6.85 USD
Stock Price
11.16 USD
Intrinsic Value
Intrinsic Value Details

RES Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.08 - 14.82 11.16 62.9%
DCF (Growth 10y) 9.63 - 15.34 11.71 70.9%
DCF (EBITDA 5y) 9.20 - 14.99 11.69 70.7%
DCF (EBITDA 10y) 9.83 - 15.77 12.29 79.4%
Fair Value 13.77 - 13.77 13.77 101.07%
P/E 7.03 - 13.68 9.47 38.3%
EV/EBITDA 6.03 - 20.71 11.28 64.7%
EPV 8.48 - 12.14 10.31 50.5%
DDM - Stable 3.85 - 8.76 6.31 -7.9%
DDM - Multi 7.13 - 12.77 9.16 33.8%

RES Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,472.82
Beta -0.15
Outstanding shares (mil) 215.01
Enterprise Value (mil) 1,215.82
Market risk premium 4.60%
Cost of Equity 8.34%
Cost of Debt 4.48%
WACC 8.33%