Valuation Rolls-Royce Holdings plc

Equities

Market Closed - London S.E. Other stock markets 11:35:09 2026-01-19 EST			5-day change	1st Jan Change
1,267.00 ^GBX	-1.44%		-2.05%	+10.17%

01-16	FTSE 100 flat as defence stocks offset miners	AN
01-16	BofA cuts British Land; RBC raises Gym Group	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,295	10,239	7,783	25,062	47,756	105,945	105,945	-
Change	-	10.16%	-23.98%	221.99%	90.55%	121.85%	0%	-
Enterprise Value (EV) ¹	13,066	15,340	10,979	27,014	47,281	104,157	101,906	99,130
Change	-	17.4%	-28.43%	146.04%	75.02%	120.3%	-2.16%	-2.72%
P/E ratio	-2.1x	85.9x	-6.13x	10.4x	19x	21.2x	38.5x	32.9x
PBR	-1.36x	-2.2x	-1.29x	-6.84x	-52.3x	125x	28.9x	21.9x
PEG	-	-1x	0x	-0x	4.66x	0.2x	-0.9x	1.9x
Capitalization / Revenue	0.79x	0.94x	0.61x	1.63x	2.68x	5.39x	4.91x	4.54x
EV / Revenue	1.11x	1.4x	0.87x	1.75x	2.65x	5.3x	4.72x	4.25x
EV / EBITDA	-12.8x	11.1x	6.84x	10.5x	14.3x	25.2x	22.4x	19.7x
EV / EBIT	-6.63x	37.1x	16.8x	17x	19.2x	32x	28x	24.5x
EV / FCF	-3.64x	-10.6x	22.4x	21x	19.5x	33.4x	29.1x	25.3x
FCF Yield	-27.5%	-9.4%	4.47%	4.76%	5.13%	2.99%	3.43%	3.94%
Dividend per Share ²	-	-	-	-	0.06	0.0919	0.1099	0.1239
Rate of return	-	-	-	-	1.06%	0.73%	0.87%	0.98%
EPS ²	-0.5295	0.0143	-0.152	0.287	0.2987	0.5964	0.329	0.3852
Distribution rate	-	-	-	-	20.1%	15.4%	33.4%	32.2%
Net sales ¹	11,763	10,947	12,691	15,409	17,848	19,642	21,584	23,313
EBITDA ¹	-1,021	1,385	1,605	2,568	3,317	4,137	4,556	5,045
EBIT ¹	-1,972	414	652	1,590	2,464	3,255	3,633	4,040
Net income ¹	-3,169	121	-1,269	2,412	2,521	4,592	2,731	3,243
Net Debt ¹	3,771	5,101	3,196	1,952	-475	-1,787	-4,039	-6,814
Reference price ²	1.11	1.23	0.93	3.00	5.69	12.67	12.67	12.67
Nbr of stocks (in thousands)	8,355,120	8,332,659	8,351,299	8,362,359	8,398,830	8,361,845	8,361,845	-
Announcement Date	3/11/21	2/24/22	2/23/23	2/22/24	2/27/25	-	-	-

¹GBP in Million²GBP

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.($)
ROLLS-ROYCE HOLDINGS PLC	21.55x	5.38x	25.55x	0.71%	144B
GE AEROSPACE	45.1x	8.39x	34.9x	0.44%	343B
RTX CORPORATION	41.07x	3.47x	20.75x	1.3%	271B
RHEINMETALL AG	73.94x	7.02x	35.9x	0.59%	101B
GENERAL DYNAMICS CORPORATION	23.85x	2.01x	16.65x	1.62%	99.09B
NORTHROP GRUMMAN CORPORATION	25.58x	2.54x	18x	1.34%	95.18B
BAE SYSTEMS PLC	29.73x	2.24x	16.14x	1.71%	83.19B
L3HARRIS TECHNOLOGIES, INC.	36.13x	3.43x	19.06x	1.39%	64.81B
ROCKET LAB CORPORATION	-247.42x	85.34x	-469.26x	-.--%	51.44B
AXON ENTERPRISE, INC.	429.46x	18.28x	73.06x	-.--%	50.53B
Average	47.90x	13.81x	-20.93x	0.91%	130.3B
Weighted average by Cap.	42.79x	8.80x	7.97x	0.91%