|
Market Closed -
Deutsche Boerse AG
10:27:21 2026-08-24 EDT
|
Pre-market 01:17:59 | |||
| 17.53 EUR | +0.06% |
|
17.62 | +0.53% |
| 08-19 | Berenberg cuts Segro; Bernstein lifts Whitbread | AN |
| 08-18 | Whitbread raised; Segro, Oxford BioMedica cut | AN |
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 | 124,500 | - | - |
| Change | - | -23.98% | 221.99% | 90.55% | 101.48% | 29.39% | - | - |
| Enterprise Value (EV) 1 | 15,340 | 10,979 | 27,014 | 47,281 | 94,248 | 121,602 | 120,649 | 119,083 |
| Change | - | -28.43% | 146.04% | 75.02% | 99.34% | 29.02% | -0.78% | -1.3% |
| P/E | 85.9x | -6.13x | 10.4x | 19x | 16.6x | 35.1x | 31.1x | 27.4x |
| PBR | -2.2x | -1.29x | -6.84x | -52.3x | 35.5x | 46.1x | 44.8x | 42.5x |
| PEG | - | 0x | -0x | 4.66x | 0x | -0.9x | 2.4x | 2x |
| Capitalization / Revenue | 0.94x | 0.61x | 1.63x | 2.68x | 4.8x | 5.29x | 4.76x | 4.3x |
| EV / Revenue | 1.4x | 0.87x | 1.75x | 2.65x | 4.7x | 5.17x | 4.61x | 4.11x |
| EV / EBITDA | 11.1x | 6.84x | 10.5x | 14.3x | 21.6x | 21.8x | 19.6x | 17.4x |
| EV / EBIT | 37.1x | 16.8x | 17x | 19.2x | 27.2x | 25.6x | 23x | 20.2x |
| EV / FCF | -10.6x | 22.4x | 21x | 19.5x | 28.8x | 30.2x | 25.7x | 21.8x |
| FCF Yield | -9.4% | 4.47% | 4.76% | 5.13% | 3.47% | 3.31% | 3.9% | 4.6% |
| Dividend per Share 2 | - | - | - | 0.06 | 0.095 | 0.1447 | 0.1636 | 0.1903 |
| Rate of return | - | - | - | 1.06% | 0.83% | 0.96% | 1.09% | 1.27% |
| EPS 2 | 0.0143 | -0.152 | 0.287 | 0.2987 | 0.6914 | 0.427 | 0.4823 | 0.547 |
| Distribution rate | - | - | - | 20.1% | 13.7% | 33.9% | 33.9% | 34.8% |
| Net sales 1 | 10,947 | 12,691 | 15,409 | 17,848 | 20,059 | 23,537 | 26,152 | 28,974 |
| EBITDA 1 | 1,385 | 1,605 | 2,568 | 3,317 | 4,362 | 5,590 | 6,153 | 6,850 |
| EBIT 1 | 414 | 652 | 1,590 | 2,464 | 3,462 | 4,753 | 5,240 | 5,904 |
| Net income 1 | 121 | -1,269 | 2,412 | 2,521 | 5,841 | 3,445 | 3,869 | 4,455 |
| Net Debt 1 | 5,101 | 3,196 | 1,952 | -475 | -1,972 | -2,898 | -3,850 | -5,417 |
| Reference price 2 | 1.23 | 0.93 | 3.00 | 5.69 | 11.50 | 15.00 | 15.00 | 15.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 40.95x | 7.36x | 30.58x | 0.52% | 355B | |
| 34.82x | 3.22x | 19.13x | 1.36% | 282B | |
| 35.18x | 5.17x | 21.78x | 0.96% | 170B | |
| 18.5x | 1.78x | 12.8x | 2.49% | 130B | |
| 22.61x | 1.91x | 15.63x | 1.64% | 104B | |
| 27.34x | 1.95x | 13.72x | 1.87% | 81.02B | |
| 18.99x | 1.98x | 14.05x | 1.76% | 78.03B | |
| 33.64x | 3.73x | 16.36x | 1.22% | 61.27B | |
| Average | 29.00x | 3.39x | 18.01x | 1.48% | 157.59B | |
| Weighted average by Cap. | 32.38x | 4.26x | 20.97x | 1.26% |
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
- RRU Stock
- Valuation Rolls-Royce Holdings plc
Select your edition
All financial news and data tailored to specific country editions
