|
Delayed
Sao Paulo
14:56:29 2026-10-05 EDT
|
5-day change | 1st Jan Change | ||
| 149.12 BRL | -5.57% |
|
-5.68% | -54.06% |
| 09-29 | Wells Fargo Adjusts Price Target on Rollins to $27 From $32, Keeps Underweight Rating | MT |
| 09-29 | Morgan Stanley Adjusts Price Target on Rollins to $45 From $60, Keeps Overweight Rating | 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 | 14,285 | - | - |
| Change | - | 6.9% | 17.47% | 6.2% | 28.65% | -50.53% | - | - |
| Enterprise Value (EV) 1 | 16,833 | 18,236 | 21,850 | 23,170 | 29,693 | 15,144 | 15,045 | 15,093 |
| Change | - | 8.33% | 19.82% | 6.04% | 28.15% | -49% | -0.65% | 0.32% |
| P/E | 48.2x | 48.7x | 49.1x | 48.3x | 55.1x | 26.4x | 23.4x | 21.2x |
| PBR | - | - | 18.3x | 16.9x | 21.1x | 9.5x | 8.18x | 7.12x |
| PEG | - | 8.64x | 2.6x | 6.14x | 4.1x | 7.86x | 1.9x | 2x |
| Capitalization / Revenue | 6.94x | 6.68x | 6.88x | 6.62x | 7.68x | 3.5x | 3.22x | 2.97x |
| EV / Revenue | 6.94x | 6.76x | 7.11x | 6.84x | 7.89x | 3.71x | 3.39x | 3.14x |
| EV / EBITDA | 31.5x | 30.8x | 31x | 30x | 34.7x | 17x | 15.3x | 14x |
| EV / EBIT | 38.3x | 37x | 37.5x | 34.3x | 39.5x | 19.8x | 17.7x | 16.1x |
| EV / FCF | 45.8x | 41.9x | 44.1x | 39.9x | 45.7x | 23x | 19.5x | 16.9x |
| FCF Yield | 2.18% | 2.39% | 2.27% | 2.5% | 2.19% | 4.35% | 5.13% | 5.9% |
| 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% | 2.49% | 2.71% | 2.92% |
| EPS 2 | 0.71 | 0.75 | 0.89 | 0.96 | 1.09 | 1.127 | 1.266 | 1.4 |
| Distribution rate | 47.9% | 57.3% | 60.7% | 64.1% | 62.2% | 65.6% | 63.7% | 61.9% |
| Net sales 1 | 2,424 | 2,696 | 3,073 | 3,389 | 3,761 | 4,086 | 4,436 | 4,808 |
| EBITDA 1 | 534.2 | 592.9 | 705.1 | 771.5 | 855.1 | 889.8 | 981.9 | 1,082 |
| EBIT 1 | 440 | 493.4 | 583.2 | 675.1 | 752.2 | 766.8 | 851.5 | 938.6 |
| Net income 1 | 350.7 | 368.6 | 435 | 466.4 | 526.7 | 544.2 | 607.9 | 673.8 |
| 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 | 29.69 | 29.69 | 29.69 |
| Nbr of stocks (in thousands) | 492,049 | 492,472 | 484,038 | 484,305 | 481,151 | 481,145 | - | - |
| Announcement Date | 1/26/22 | 2/15/23 | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.51x | 15.04x | 21.37x | 0.73% | 679B | |
| 35.45x | 6.5x | 23.06x | 1.02% | 78.07B | |
| 23.35x | 4.58x | 10.08x | 0.72% | 66.87B | |
| -102.12x | 23.21x | 55.81x | -.--% | 63.75B | |
| 10.7x | 1.42x | 7.32x | 1.03% | 46.55B | |
| 46.32x | 1.71x | 9.57x | -.--% | 46.08B | |
| 19.76x | 3.37x | 8.03x | 1.6% | 31.71B | |
| 20.15x | 6.15x | 11.73x | -.--% | 26.38B | |
| 9.79x | 2.57x | 6.2x | -.--% | 24.54B | |
| Average | 10.32x | 7.17x | 17.02x | 0.57% | 118.06B | |
| Weighted average by Cap. | 20.59x | 12.21x | 20.74x | 0.68% |
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
- R1OL34 Stock
- Valuation Rollins, Inc.
Select your edition
All financial news and data tailored to specific country editions
