|
Market Closed -
Xetra
11:35:51 2026-10-09 EDT
|
5-day change | 1st Jan Change | ||
| 28.54 EUR | -0.73% |
|
+5.63% | - |
| 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 | 15,387 | - | - |
| Change | - | 6.9% | 17.47% | 6.2% | 28.65% | -46.72% | - | - |
| Enterprise Value (EV) 1 | 16,833 | 18,236 | 21,850 | 23,170 | 29,693 | 16,246 | 16,147 | 16,195 |
| Change | - | 8.33% | 19.82% | 6.04% | 28.15% | -45.29% | -0.61% | 0.3% |
| P/E | 48.2x | 48.7x | 49.1x | 48.3x | 55.1x | 28.4x | 25.3x | 22.8x |
| PBR | - | - | 18.3x | 16.9x | 21.1x | 10.2x | 8.81x | 7.67x |
| PEG | - | 8.64x | 2.6x | 6.14x | 4.1x | 8.45x | 2x | 2.2x |
| Capitalization / Revenue | 6.94x | 6.68x | 6.88x | 6.62x | 7.68x | 3.77x | 3.47x | 3.2x |
| EV / Revenue | 6.94x | 6.76x | 7.11x | 6.84x | 7.89x | 3.98x | 3.64x | 3.37x |
| EV / EBITDA | 31.5x | 30.8x | 31x | 30x | 34.7x | 18.3x | 16.4x | 15x |
| EV / EBIT | 38.3x | 37x | 37.5x | 34.3x | 39.5x | 21.2x | 19x | 17.3x |
| EV / FCF | 45.8x | 41.9x | 44.1x | 39.9x | 45.7x | 24.7x | 20.9x | 18.2x |
| FCF Yield | 2.18% | 2.39% | 2.27% | 2.5% | 2.19% | 4.05% | 4.78% | 5.5% |
| 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% | 2.31% | 2.52% | 2.71% |
| 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 | 31.98 | 31.98 | 31.98 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 30.76x | 15.67x | 22.27x | 0.7% | 708B | |
| 36.72x | 6.68x | 23.73x | 0.98% | 80.37B | |
| 22.95x | 4.51x | 9.94x | 0.74% | 65.75B | |
| -104.62x | 22.23x | 53.65x | -.--% | 60.6B | |
| 10.91x | 1.45x | 7.46x | 1.01% | 47.5B | |
| 45x | 1.73x | 9.7x | -.--% | 46.69B | |
| 19.18x | 3.3x | 7.85x | 1.65% | 30.8B | |
| 19.95x | 6.1x | 11.73x | -.--% | 26.13B | |
| 9.63x | 2.56x | 6.17x | -.--% | 24.26B | |
| Average | 10.05x | 7.14x | 16.94x | 0.56% | 121.07B | |
| Weighted average by Cap. | 21.89x | 12.61x | 21.17x | 0.66% |
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
- RLS Stock
- Valuation Rollins, Inc.
Select your edition
All financial news and data tailored to specific country editions
