Valuation Rollins, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 04:00:03 28/07/2026 HKT			5-day change	1st Jan Change
39.13 ^USD	+1.48%		-13.33%	-35.40%

07-25	Rollins' Organic Growth Cadence May Take Time to Rebuild, UBS Says	MT
07-24	Rollins Q2 Miss Seen as Seasonal, H2 Recovery Expected, Morgan Stanley Says	MT

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	18,553	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-35.76%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	19,265	19,198	19,156
Change	-	8.33%	19.82%	6.04%	28.15%	-35.12%	-0.35%	-0.22%
P/E	48.2x	48.7x	49.1x	48.3x	55.1x	33.6x	29.9x	26.8x
PBR	-	-	18.3x	16.9x	21.1x	11.9x	10.1x	8.68x
PEG	-	8.64x	2.6x	6.14x	4.1x	6.28x	2.4x	2.3x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	4.54x	4.17x	3.85x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	4.71x	4.32x	3.97x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	21.4x	19.3x	17.4x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	24.9x	22.2x	20x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	28.7x	24.8x	21.5x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	3.48%	4.03%	4.65%
Dividend per Share ²	0.34	0.43	0.54	0.615	0.6775	0.7471	0.817	0.8803
Rate of return	0.99%	1.18%	1.24%	1.33%	1.13%	1.94%	2.12%	2.28%
EPS ²	0.71	0.75	0.89	0.96	1.09	1.148	1.289	1.437
Distribution rate	47.9%	57.3%	60.7%	64.1%	62.2%	65.1%	63.4%	61.3%
Net sales ¹	2,424	2,696	3,073	3,389	3,761	4,090	4,448	4,824
EBITDA ¹	534.2	592.9	705.1	771.5	855.1	899.2	993	1,099
EBIT ¹	440	493.4	583.2	675.1	752.2	773.1	863.1	957.6
Net income ¹	350.7	368.6	435	466.4	526.7	547.1	619.5	694.1
Net Debt ¹	-	241	712.5	722.9	814.3	711.7	644.6	603.1
Reference price ²	34.21	36.54	43.67	46.35	60.02	38.56	38.56	38.56
Nbr of stocks (in thousands)	492,049	492,472	484,038	484,305	481,151	481,145	-	-
Announcement Date	26/1/22	15/2/23	14/2/24	12/2/25	11/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROLLINS, INC.	33.58x	4.71x	21.42x	1.94%	18.55B
RENTOKIL INITIAL PLC	28.86x	2.46x	11.6x	2.3%	14.3B
Average	31.22x	3.59x	16.51x	2.12%	16.43B
Weighted average by Cap.	31.52x	3.73x	17.15x	2.1%