|
Market Closed -
NYSE
04:00:02 30/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 34.69 USD | +3.55% |
|
+3.71% | -42.20% |
| 10-24 | Rollins Sees Early Signs of Lead Recovery After AI Search Disruption, RBC Says | MT |
| 10-23 | UBS Adjusts Price Target on Rollins to $37 From $36, Maintains Neutral 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 | 16,015 | - | - |
| Change | - | 6.9% | 17.47% | 6.2% | 28.65% | -44.55% | - | - |
| Enterprise Value (EV) 1 | 16,833 | 18,236 | 21,850 | 23,170 | 29,693 | 16,805 | 16,700 | 16,537 |
| Change | - | 8.33% | 19.82% | 6.04% | 28.15% | -43.4% | -0.63% | -0.98% |
| P/E | 48.2x | 48.7x | 49.1x | 48.3x | 55.1x | 30.5x | 27.6x | 24.9x |
| PBR | - | - | 18.3x | 16.9x | 21.1x | 11.3x | 9.99x | 8.74x |
| PEG | - | 8.64x | 2.6x | 6.14x | 4.1x | 33.38x | 2.6x | 2.3x |
| Capitalization / Revenue | 6.94x | 6.68x | 6.88x | 6.62x | 7.68x | 3.96x | 3.69x | 3.42x |
| EV / Revenue | 6.94x | 6.76x | 7.11x | 6.84x | 7.89x | 4.15x | 3.84x | 3.54x |
| EV / EBITDA | 31.5x | 30.8x | 31x | 30x | 34.7x | 19.2x | 17.7x | 16x |
| EV / EBIT | 38.3x | 37x | 37.5x | 34.3x | 39.5x | 22.3x | 20.5x | 18.5x |
| EV / FCF | 45.8x | 41.9x | 44.1x | 39.9x | 45.7x | 25.5x | 22.9x | 20.2x |
| FCF Yield | 2.18% | 2.39% | 2.27% | 2.5% | 2.19% | 3.93% | 4.37% | 4.95% |
| Dividend per Share 2 | 0.34 | 0.43 | 0.54 | 0.615 | 0.6775 | 0.7396 | 0.8009 | 0.8644 |
| Rate of return | 0.99% | 1.18% | 1.24% | 1.33% | 1.13% | 2.21% | 2.39% | 2.58% |
| EPS 2 | 0.71 | 0.75 | 0.89 | 0.96 | 1.09 | 1.1 | 1.215 | 1.344 |
| Distribution rate | 47.9% | 57.3% | 60.7% | 64.1% | 62.2% | 67.2% | 65.9% | 64.3% |
| Net sales 1 | 2,424 | 2,696 | 3,073 | 3,389 | 3,761 | 4,046 | 4,346 | 4,678 |
| EBITDA 1 | 534.2 | 592.9 | 705.1 | 771.5 | 855.1 | 876.2 | 943.5 | 1,035 |
| EBIT 1 | 440 | 493.4 | 583.2 | 675.1 | 752.2 | 753.7 | 814.5 | 894.6 |
| Net income 1 | 350.7 | 368.6 | 435 | 466.4 | 526.7 | 528.9 | 581.3 | 643.8 |
| Net Debt 1 | - | 241 | 712.5 | 722.9 | 814.3 | 790.9 | 685.7 | 522 |
| Reference price 2 | 34.21 | 36.54 | 43.67 | 46.35 | 60.02 | 33.50 | 33.50 | 33.50 |
| Nbr of stocks (in thousands) | 492,049 | 492,472 | 484,038 | 484,305 | 481,151 | 478,045 | - | - |
| Announcement Date | 26/1/22 | 15/2/23 | 14/2/24 | 12/2/25 | 11/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.46x | 4.15x | 19.18x | 2.21% | 16.01B | |
| 31.97x | 16.49x | 23.44x | 0.67% | 745B | |
| 38.61x | 7.02x | 24.92x | 0.93% | 84.5B | |
| 24.28x | 4.84x | 10.55x | 0.67% | 72.73B | |
| 11.15x | 1.45x | 7.16x | 0.99% | 46.97B | |
| -86.29x | 19.02x | 46.14x | -.--% | 49.98B | |
| 43.54x | 1.67x | 9.37x | -.--% | 45.47B | |
| 21.16x | 3.57x | 8.47x | 1.49% | 33.97B | |
| 19.85x | 6.07x | 11.65x | -.--% | 25.99B | |
| 10.06x | 2.62x | 6.32x | -.--% | 25.45B | |
| Average | 14.48x | 6.69x | 16.72x | 0.7% | 114.6B | |
| Weighted average by Cap. | 25.32x | 12.86x | 21.34x | 0.67% |
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
- Valuation Rollins, Inc.
Select your edition
All financial news and data tailored to specific country editions
