Valuation Rollins, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 05:55:20 26/09/26 am AEST			5-day change	1st Jan Change
26.41 ^EUR	-1.12%		-6.71%	-48.40%

25/09	Rollins Shares Fall After Piper Sandler Downgrade	MT
25/09	Stocks struggle amid oil, bond price volatility	AN

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	14,449	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-49.97%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	15,283	15,185	15,226
Change	-	8.33%	19.82%	6.04%	28.15%	-48.53%	-0.64%	0.27%
P/E	48.2x	48.7x	49.1x	48.3x	55.1x	26.6x	23.6x	21.4x
PBR	-	-	18.3x	16.9x	21.1x	9.38x	8.04x	7x
PEG	-	8.64x	2.6x	6.14x	4.1x	7.32x	1.9x	2x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	3.53x	3.25x	3x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	3.74x	3.42x	3.16x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	17.1x	15.4x	14x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	19.9x	17.8x	16.1x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	23.2x	19.6x	17.1x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	4.31%	5.09%	5.85%
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%	2.46%	2.68%	2.89%
EPS ²	0.71	0.75	0.89	0.96	1.09	1.13	1.271	1.404
Distribution rate	47.9%	57.3%	60.7%	64.1%	62.2%	65.4%	63.4%	61.7%
Net sales ¹	2,424	2,696	3,073	3,389	3,761	4,088	4,442	4,814
EBITDA ¹	534.2	592.9	705.1	771.5	855.1	892.2	985.3	1,085
EBIT ¹	440	493.4	583.2	675.1	752.2	769.4	855.5	943.5
Net income ¹	350.7	368.6	435	466.4	526.7	545.7	610.5	676.5
Net Debt ¹	-	241	712.5	722.9	814.3	834.1	735.8	776.7
Reference price ²	34.21	36.54	43.67	46.35	60.02	30.03	30.03	30.03
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.	26.58x	3.74x	17.13x	2.46%	14.45B
RENTOKIL INITIAL PLC	23.96x	1.9x	9.02x	3.18%	10.28B
Average	25.27x	2.82x	13.07x	2.82%	12.37B
Weighted average by Cap.	25.49x	2.97x	13.76x	2.76%