Valuation Rollins, Inc.

Stocks

Market Closed - NYSE 06:00:02 02/09/26 am AEST			5-day change	1st Jan Change
36.19 ^USD	+0.33%		-0.47%	-39.70%

05/08	Argus Downgrades Rollins to Hold From Buy	MT
30/07	Rentokil shares slump 18% on slower North America growth	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,833	17,995	21,138	22,448	28,879	17,413	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-39.7%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	18,174	18,096	18,097
Change	-	8.33%	19.82%	6.04%	28.15%	-38.79%	-0.43%	0.01%
P/E	48.2x	48.7x	49.1x	48.3x	55.1x	31.8x	28.2x	25.5x
PBR	-	-	18.3x	16.9x	21.1x	11.2x	9.6x	8.34x
PEG	-	8.64x	2.6x	6.14x	4.1x	7.04x	2.2x	2.4x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	4.26x	3.92x	3.61x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	4.44x	4.07x	3.76x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	20.3x	18.3x	16.6x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	23.5x	21x	19x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	27.1x	23.4x	20.3x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	3.69%	4.27%	4.92%
Dividend per Share ²	0.34	0.43	0.54	0.615	0.6775	0.7459	0.8102	0.8714
Rate of return	0.99%	1.18%	1.24%	1.33%	1.13%	2.06%	2.24%	2.41%
EPS ²	0.71	0.75	0.89	0.96	1.09	1.139	1.283	1.42
Distribution rate	47.9%	57.3%	60.7%	64.1%	62.2%	65.5%	63.2%	61.4%
Net sales ¹	2,424	2,696	3,073	3,389	3,761	4,090	4,445	4,817
EBITDA ¹	534.2	592.9	705.1	771.5	855.1	896.1	990.2	1,092
EBIT ¹	440	493.4	583.2	675.1	752.2	773.2	860.4	950
Net income ¹	350.7	368.6	435	466.4	526.7	545.8	616.2	685
Net Debt ¹	-	241	712.5	722.9	814.3	761.7	683.1	684.1
Reference price ²	34.21	36.54	43.67	46.35	60.02	36.19	36.19	36.19
Nbr of stocks (in thousands)	492,049	492,472	484,038	484,305	481,151	481,145	-	-
Announcement Date	26/1/22	15/2/23	14/2/24	12/2/25	11/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROLLINS, INC.	31.66x	4.43x	20.22x	2.07%	17.35B
RENTOKIL INITIAL PLC	27.48x	2.11x	10x	2.78%	11.79B
Average	29.57x	3.27x	15.11x	2.42%	14.57B
Weighted average by Cap.	29.97x	3.49x	16.09x	2.35%