|
Market Closed -
London S.E.
11:35:18 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 1,350.60 GBX | -0.90% |
|
-2.50% | +17.44% |
| 10-14 | Airbus commercial aircraft CEO sees early decision on higher A350 output | RE |
| 10-14 | Airbus jetmaking CEO sees early decision on higher A350 output | RE |
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 | 112,085 | - | - |
| Change | - | -23.98% | 221.99% | 90.55% | 101.48% | 16.49% | - | - |
| Enterprise Value (EV) 1 | 15,340 | 10,979 | 27,014 | 47,281 | 94,248 | 109,184 | 108,049 | 106,404 |
| Change | - | -28.43% | 146.04% | 75.02% | 99.34% | 15.85% | -1.04% | -1.52% |
| P/E | 85.9x | -6.13x | 10.4x | 19x | 16.6x | 31.5x | 27.3x | 23.9x |
| PBR | -2.2x | -1.29x | -6.84x | -52.3x | 35.5x | 39.2x | 37.8x | 34.5x |
| PEG | - | 0x | -0x | 4.66x | 0x | -0.8x | 1.8x | 1.7x |
| Capitalization / Revenue | 0.94x | 0.61x | 1.63x | 2.68x | 4.8x | 4.74x | 4.26x | 3.84x |
| EV / Revenue | 1.4x | 0.87x | 1.75x | 2.65x | 4.7x | 4.61x | 4.11x | 3.64x |
| EV / EBITDA | 11.1x | 6.84x | 10.5x | 14.3x | 21.6x | 19.3x | 17.3x | 15.3x |
| EV / EBIT | 37.1x | 16.8x | 17x | 19.2x | 27.2x | 22.7x | 20.3x | 17.7x |
| EV / FCF | -10.6x | 22.4x | 21x | 19.5x | 28.8x | 26.5x | 22.9x | 19x |
| FCF Yield | -9.4% | 4.47% | 4.76% | 5.13% | 3.47% | 3.78% | 4.37% | 5.26% |
| Dividend per Share 2 | - | - | - | 0.06 | 0.095 | 0.1465 | 0.1667 | 0.195 |
| Rate of return | - | - | - | 1.06% | 0.83% | 1.08% | 1.23% | 1.44% |
| EPS 2 | 0.0143 | -0.152 | 0.287 | 0.2987 | 0.6914 | 0.4284 | 0.495 | 0.5647 |
| Distribution rate | - | - | - | 20.1% | 13.7% | 34.2% | 33.7% | 34.5% |
| Net sales 1 | 10,947 | 12,691 | 15,409 | 17,848 | 20,059 | 23,662 | 26,293 | 29,195 |
| EBITDA 1 | 1,385 | 1,605 | 2,568 | 3,317 | 4,362 | 5,661 | 6,240 | 6,975 |
| EBIT 1 | 414 | 652 | 1,590 | 2,464 | 3,462 | 4,805 | 5,331 | 6,024 |
| Net income 1 | 121 | -1,269 | 2,412 | 2,521 | 5,841 | 3,521 | 3,881 | 4,409 |
| Net Debt 1 | 5,101 | 3,196 | 1,952 | -475 | -1,972 | -2,901 | -4,036 | -5,680 |
| Reference price 2 | 1.23 | 0.93 | 3.00 | 5.69 | 11.50 | 13.51 | 13.51 | 13.51 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.53x | 4.61x | 19.29x | 1.08% | 150B | |
| 36.07x | 6.64x | 27.8x | 0.57% | 326B | |
| 32.11x | 3x | 17.79x | 1.47% | 261B | |
| 26.79x | 1.79x | 13.25x | 1.71% | 177B | |
| -523.45x | 1.78x | 40.68x | -.--% | 150B | |
| 31.76x | 3.48x | 15.76x | 1.3% | 148B | |
| 18.15x | 1.75x | 12.5x | 2.54% | 127B | |
| 20.25x | 1.72x | 14.04x | 1.84% | 92.99B | |
| 40.1x | 9.05x | 28.08x | 0.24% | 88.12B | |
| 25.74x | 1.83x | 12.81x | 2% | 74.85B | |
| Average | -26.09x | 3.56x | 20.20x | 1.28% | 159.51B | |
| Weighted average by Cap. | -21.78x | 3.79x | 21.13x | 1.19% |
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
