DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

RPC, Inc. (RES)

Energy | Oil & Gas Equipment & Services

Today's Price

$5.79

Today's Fair Value

$1.99 -65.63%

Margin of Safety

-190.95%

Projected Value (5Y)

$3.20 -44.73%

Dividends Paid (5Y)

$1.40

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -9.65% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.13% | CAGR (5y): 0.64%

Dividend Growth Rate

Regression: -9.4% | CAGR (5y): 68.18%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 12.05x)

Discount Rate