Valuation Rollins, Inc.

Stocks

Real-time Estimate Cboe BZX 12:21:06 24/09/2026 am IST			5-day change	1st Jan Change
32.34 ^USD	-1.60%		-3.36%	-46.01%

03:27pm	A natural consolidator with stellar profitability, Rollins hits air pocket on the stock market
05/08	Argus Downgrades Rollins to Hold From Buy	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	15,810	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-45.25%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	16,572	16,494	16,495
Change	-	8.33%	19.82%	6.04%	28.15%	-44.19%	-0.47%	0.01%
P/E	48.2x	48.7x	49.1x	48.3x	55.1x	28.8x	25.6x	23.1x
PBR	-	-	18.3x	16.9x	21.1x	10.2x	8.71x	7.57x
PEG	-	8.64x	2.6x	6.14x	4.1x	6.37x	2x	2.2x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	3.87x	3.56x	3.28x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	4.05x	3.71x	3.42x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	18.5x	16.7x	15.1x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	21.4x	19.2x	17.4x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	24.7x	21.3x	18.5x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	4.05%	4.69%	5.4%
Dividend per Share ²	0.34	0.43	0.54	0.615	0.6775	0.7459	0.8102	0.8714
Rate of return	0.99%	1.18%	1.24%	1.33%	1.13%	2.27%	2.47%	2.65%
EPS ²	0.71	0.75	0.89	0.96	1.09	1.139	1.283	1.42
Distribution rate	47.9%	57.3%	60.7%	64.1%	62.2%	65.5%	63.2%	61.4%
Net sales ¹	2,424	2,696	3,073	3,389	3,761	4,090	4,445	4,817
EBITDA ¹	534.2	592.9	705.1	771.5	855.1	896.1	990.2	1,092
EBIT ¹	440	493.4	583.2	675.1	752.2	773.2	860.4	950
Net income ¹	350.7	368.6	435	466.4	526.7	545.8	616.2	685
Net Debt ¹	-	241	712.5	722.9	814.3	761.7	683.1	684.1
Reference price ²	34.21	36.54	43.67	46.35	60.02	32.86	32.86	32.86
Nbr of stocks (in thousands)	4,92,049	4,92,472	4,84,038	4,84,305	4,81,151	4,81,145	-	-
Announcement Date	26/01/22	15/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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.	28.84x	4.05x	18.49x	2.27%	1.58TCr
RENTOKIL INITIAL PLC	24.76x	1.95x	9.24x	3.08%	1.06TCr
Average	26.80x	3.00x	13.87x	2.67%	1.32TCr
Weighted average by Cap.	27.20x	3.21x	14.77x	2.6%