|
Market Closed -
NYSE
07:00:02 17/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 33.45 USD | -1.30% |
|
+4.60% | -44.27% |
| 17/10 | Rollins' Near-Term Visibility Remains Constrained Due to GenAI Disruptions, Macro Pressures, RBC Says | MT |
| 16/10 | Citigroup Adjusts Price Target on Rollins to $32 From $46 | MT |
Company Valuation: Rollins, Inc.
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 | 16,094 | - | - |
| Change | - | 6.9% | 17.47% | 6.2% | 28.65% | -44.27% | - | - |
| Enterprise Value (EV) 1 | 16,833 | 18,236 | 21,850 | 23,170 | 29,693 | 16,953 | 16,854 | 16,902 |
| Change | - | 8.33% | 19.82% | 6.04% | 28.15% | -42.91% | -0.58% | 0.28% |
| P/E | 48.2x | 48.7x | 49.1x | 48.3x | 55.1x | 29.7x | 26.5x | 24x |
| PBR | - | - | 18.3x | 16.9x | 21.1x | 10.9x | 9.34x | 8.17x |
| PEG | - | 8.64x | 2.6x | 6.14x | 4.1x | 9.39x | 2.2x | 2.3x |
| Capitalization / Revenue | 6.94x | 6.68x | 6.88x | 6.62x | 7.68x | 3.94x | 3.63x | 3.36x |
| EV / Revenue | 6.94x | 6.76x | 7.11x | 6.84x | 7.89x | 4.15x | 3.8x | 3.53x |
| EV / EBITDA | 31.5x | 30.8x | 31x | 30x | 34.7x | 19.1x | 17.3x | 15.7x |
| EV / EBIT | 38.3x | 37x | 37.5x | 34.3x | 39.5x | 22.1x | 19.9x | 18.1x |
| EV / FCF | 45.8x | 41.9x | 44.1x | 39.9x | 45.7x | 25.8x | 21.8x | 19x |
| FCF Yield | 2.18% | 2.39% | 2.27% | 2.5% | 2.19% | 3.88% | 4.58% | 5.27% |
| Dividend per Share 2 | 0.34 | 0.43 | 0.54 | 0.615 | 0.6775 | 0.7388 | 0.8061 | 0.8664 |
| Rate of return | 0.99% | 1.18% | 1.24% | 1.33% | 1.13% | 2.21% | 2.41% | 2.59% |
| EPS 2 | 0.71 | 0.75 | 0.89 | 0.96 | 1.09 | 1.124 | 1.262 | 1.394 |
| Distribution rate | 47.9% | 57.3% | 60.7% | 64.1% | 62.2% | 65.7% | 63.8% | 62.1% |
| Net sales 1 | 2,424 | 2,696 | 3,073 | 3,389 | 3,761 | 4,083 | 4,430 | 4,794 |
| EBITDA 1 | 534.2 | 592.9 | 705.1 | 771.5 | 855.1 | 889.2 | 976.5 | 1,074 |
| EBIT 1 | 440 | 493.4 | 583.2 | 675.1 | 752.2 | 765.6 | 845.8 | 931.5 |
| Net income 1 | 350.7 | 368.6 | 435 | 466.4 | 526.7 | 543.2 | 605.8 | 670.5 |
| Net Debt 1 | - | 241 | 712.5 | 722.9 | 814.3 | 858.8 | 760.1 | 807.7 |
| Reference price 2 | 34.21 | 36.54 | 43.67 | 46.35 | 60.02 | 33.45 | 33.45 | 33.45 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.75x | 4.15x | 19.07x | 2.21% | 16.09B | |
| 32.13x | 16.36x | 23.25x | 0.67% | 739B | |
| 38.77x | 7.05x | 25.02x | 0.93% | 84.85B | |
| 22.33x | 4.42x | 9.73x | 0.76% | 64.09B | |
| 11.14x | 1.48x | 7.61x | 0.99% | 48.5B | |
| 46.36x | 1.75x | 9.77x | -.--% | 47.09B | |
| -78.3x | 17.67x | 42.64x | -.--% | 45.36B | |
| 19.4x | 3.32x | 7.92x | 1.63% | 31.15B | |
| 20.05x | 6.12x | 11.74x | -.--% | 26.25B | |
| 10.06x | 2.6x | 6.3x | -.--% | 25.29B | |
| Average | 15.17x | 6.49x | 16.30x | 0.72% | 112.77B | |
| Weighted average by Cap. | 26.16x | 12.70x | 21.03x | 0.67% |
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
- Stock Market
- Stocks
- ROL Stock
- Valuation Rollins, Inc.
Select your edition
All financial news and data tailored to specific country editions
