Valuation Rollins, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 03:25:04 18/07/26 am AEST			5-day change	1st Jan Change
45.27 ^USD	-0.42%		+1.60%	-24.73%

16/07	Rollins Faces Mixed Q2 Setup as Soft Organic Growth Offsets Pest Control Strength, UBS Says	MT
15/07	Citigroup Initiates Rollins at Neutral With $46 Price Target	MT

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	21,887	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-24.21%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	22,596	22,427	22,185
Change	-	8.33%	19.82%	6.04%	28.15%	-23.9%	-0.75%	-1.08%
P/E	48.2x	48.7x	49.1x	48.3x	55.1x	37.5x	33.1x	29.9x
PBR	-	-	18.3x	16.9x	21.1x	13.7x	11.4x	9.67x
PEG	-	8.64x	2.6x	6.14x	4.1x	3.3x	2.5x	2.9x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	5.31x	4.88x	4.5x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	5.48x	5x	4.56x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	24x	21.5x	19.3x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	27.6x	24.5x	22x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	31.6x	27.8x	24.9x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	3.17%	3.6%	4.02%
Dividend per Share ²	0.34	0.43	0.54	0.615	0.6775	0.7455	0.8202	0.8803
Rate of return	0.99%	1.18%	1.24%	1.33%	1.13%	1.64%	1.8%	1.94%
EPS ²	0.71	0.75	0.89	0.96	1.09	1.213	1.375	1.518
Distribution rate	47.9%	57.3%	60.7%	64.1%	62.2%	61.4%	59.7%	58%
Net sales ¹	2,424	2,696	3,073	3,389	3,761	4,125	4,487	4,861
EBITDA ¹	534.2	592.9	705.1	771.5	855.1	942.3	1,044	1,152
EBIT ¹	440	493.4	583.2	675.1	752.2	819.7	914	1,009
Net income ¹	350.7	368.6	435	466.4	526.7	583.1	660.4	732.8
Net Debt ¹	-	241	712.5	722.9	814.3	708.6	539.5	297.4
Reference price ²	34.21	36.54	43.67	46.35	60.02	45.46	45.46	45.46
Nbr of stocks (in thousands)	492,049	492,472	484,038	484,305	481,151	481,464	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ROLLINS, INC.	37.46x	5.48x	23.98x	1.64%	21.89B
RENTOKIL INITIAL PLC	29.82x	2.57x	12.13x	2.14%	15.24B
Average	33.64x	4.02x	18.06x	1.89%	18.57B
Weighted average by Cap.	34.32x	4.28x	19.11x	1.85%