|
Market Closed -
London S.E.
11:35:24 2026-08-13 EDT
|
5-day change | 1st Jan Change | ||
| 1,525.00 GBX | -1.36% |
|
-2.89% | +32.61% |
| 08-13 | Rolls-Royce Holdings plc : Receives a Buy rating from Jefferies | ZD |
| 08-13 | Moody's Changes Rolls-Royce Outlook to Positive Following Guidance Upgrade; Rating Affirmed | MT |
Company Valuation: Rolls-Royce Holdings plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,239 | 7,783 | 25,062 | 47,756 | 96,220 | 126,558 | - | - |
| Change | - | -23.98% | 221.99% | 90.55% | 101.48% | 31.53% | - | - |
| Enterprise Value (EV) 1 | 15,340 | 10,979 | 27,014 | 47,281 | 94,248 | 123,517 | 122,339 | 121,213 |
| Change | - | -28.43% | 146.04% | 75.02% | 99.34% | 31.06% | -0.95% | -0.92% |
| P/E | 85.9x | -6.13x | 10.4x | 19x | 16.6x | 37.7x | 33x | 28.6x |
| PBR | -2.2x | -1.29x | -6.84x | -52.3x | 35.5x | 48.7x | 42.7x | 48.7x |
| PEG | - | 0x | -0x | 4.66x | 0x | -0.9x | 2.3x | 1.8x |
| Capitalization / Revenue | 0.94x | 0.61x | 1.63x | 2.68x | 4.8x | 5.45x | 4.92x | 4.41x |
| EV / Revenue | 1.4x | 0.87x | 1.75x | 2.65x | 4.7x | 5.32x | 4.75x | 4.23x |
| EV / EBITDA | 11.1x | 6.84x | 10.5x | 14.3x | 21.6x | 22.8x | 20.6x | 18.3x |
| EV / EBIT | 37.1x | 16.8x | 17x | 19.2x | 27.2x | 26.5x | 24.1x | 21.1x |
| EV / FCF | -10.6x | 22.4x | 21x | 19.5x | 28.8x | 30.8x | 26.1x | 22.1x |
| FCF Yield | -9.4% | 4.47% | 4.76% | 5.13% | 3.47% | 3.25% | 3.84% | 4.52% |
| Dividend per Share 2 | - | - | - | 0.06 | 0.095 | 0.1424 | 0.1591 | 0.1859 |
| Rate of return | - | - | - | 1.06% | 0.83% | 0.93% | 1.04% | 1.22% |
| EPS 2 | 0.0143 | -0.152 | 0.287 | 0.2987 | 0.6914 | 0.4043 | 0.4623 | 0.534 |
| Distribution rate | - | - | - | 20.1% | 13.7% | 35.2% | 34.4% | 34.8% |
| Net sales 1 | 10,947 | 12,691 | 15,409 | 17,848 | 20,059 | 23,207 | 25,739 | 28,688 |
| EBITDA 1 | 1,385 | 1,605 | 2,568 | 3,317 | 4,362 | 5,406 | 5,926 | 6,631 |
| EBIT 1 | 414 | 652 | 1,590 | 2,464 | 3,462 | 4,666 | 5,083 | 5,758 |
| Net income 1 | 121 | -1,269 | 2,412 | 2,521 | 5,841 | 3,247 | 3,696 | 4,348 |
| Net Debt 1 | 5,101 | 3,196 | 1,952 | -475 | -1,972 | -3,041 | -4,219 | -5,344 |
| Reference price 2 | 1.23 | 0.93 | 3.00 | 5.69 | 11.50 | 15.25 | 15.25 | 15.25 |
| Nbr of stocks (in thousands) | 8,332,659 | 8,351,299 | 8,362,359 | 8,398,830 | 8,366,939 | 8,298,871 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/27/25 | 2/26/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.24x | 5.4x | 23.17x | 0.92% | 173B | |
| 42.95x | 7.71x | 32.03x | 0.49% | 379B | |
| 36.8x | 3.4x | 20.03x | 1.28% | 300B | |
| 19.92x | 1.91x | 13.68x | 2.31% | 140B | |
| 23.19x | 1.96x | 16.03x | 1.6% | 106B | |
| 29.19x | 2.07x | 14.58x | 1.75% | 86.82B | |
| 19.89x | 2.06x | 14.67x | 1.68% | 82.02B | |
| 34.02x | 3.77x | 16.68x | 1.21% | 62.92B | |
| 24.11x | 2.64x | 14.49x | 1.72% | 54.14B | |
| Average | 29.81x | 3.43x | 18.37x | 1.44% | 153.89B | |
| Weighted average by Cap. | 33.81x | 4.39x | 21.73x | 1.22% |
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
- RR. Stock
- Valuation Rolls-Royce Holdings plc
Select your edition
All financial news and data tailored to specific country editions
