|
Market Closed -
Xetra
09:05:53 14/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 29.08 EUR | +1.15% |
|
+4.34% | - |
| 15/10 | Rollins Q3 Likely 'Choppy' But Bounce Possible, UBS Says | MT |
| 14/10 | UBS Adjusts Rollins Price Target to $36 From $43, 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 | 15,700 | - | - |
| Change | - | 6.9% | 17.47% | 6.2% | 28.65% | -45.64% | - | - |
| Enterprise Value (EV) 1 | 16,833 | 18,236 | 21,850 | 23,170 | 29,693 | 16,559 | 16,460 | 16,507 |
| Change | - | 8.33% | 19.82% | 6.04% | 28.15% | -44.23% | -0.6% | 0.29% |
| P/E | 48.2x | 48.7x | 49.1x | 48.3x | 55.1x | 29x | 25.8x | 23.4x |
| PBR | - | - | 18.3x | 16.9x | 21.1x | 10.6x | 9.11x | 7.97x |
| PEG | - | 8.64x | 2.6x | 6.14x | 4.1x | 9.17x | 2.1x | 2.2x |
| Capitalization / Revenue | 6.94x | 6.68x | 6.88x | 6.62x | 7.68x | 3.84x | 3.54x | 3.27x |
| EV / Revenue | 6.94x | 6.76x | 7.11x | 6.84x | 7.89x | 4.05x | 3.71x | 3.44x |
| EV / EBITDA | 31.5x | 30.8x | 31x | 30x | 34.7x | 18.6x | 16.8x | 15.3x |
| EV / EBIT | 38.3x | 37x | 37.5x | 34.3x | 39.5x | 21.6x | 19.4x | 17.6x |
| EV / FCF | 45.8x | 41.9x | 44.1x | 39.9x | 45.7x | 25.2x | 21.3x | 18.5x |
| FCF Yield | 2.18% | 2.39% | 2.27% | 2.5% | 2.19% | 3.98% | 4.69% | 5.4% |
| Dividend per Share 2 | 0.34 | 0.43 | 0.54 | 0.615 | 0.6775 | 0.7388 | 0.8061 | 0.8664 |
| Rate of return | 0.99% | 1.18% | 1.24% | 1.33% | 1.13% | 2.26% | 2.47% | 2.66% |
| EPS 2 | 0.71 | 0.75 | 0.89 | 0.96 | 1.09 | 1.124 | 1.262 | 1.394 |
| Distribution rate | 47.9% | 57.3% | 60.7% | 64.1% | 62.2% | 65.7% | 63.8% | 62.1% |
| Net sales 1 | 2,424 | 2,696 | 3,073 | 3,389 | 3,761 | 4,085 | 4,434 | 4,805 |
| EBITDA 1 | 534.2 | 592.9 | 705.1 | 771.5 | 855.1 | 889 | 980.1 | 1,079 |
| EBIT 1 | 440 | 493.4 | 583.2 | 675.1 | 752.2 | 766 | 849.7 | 936 |
| Net income 1 | 350.7 | 368.6 | 435 | 466.4 | 526.7 | 543.2 | 605.8 | 670.5 |
| Net Debt 1 | - | 241 | 712.5 | 722.9 | 814.3 | 858.8 | 760.1 | 807.7 |
| Reference price 2 | 34.21 | 36.54 | 43.67 | 46.35 | 60.02 | 32.63 | 32.63 | 32.63 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.6x | 16.1x | 22.89x | 0.68% | 73TCr | |
| 37.44x | 6.81x | 24.18x | 0.96% | 8.19TCr | |
| 23.04x | 4.53x | 9.97x | 0.73% | 6.6TCr | |
| -97.89x | 21.06x | 50.83x | -.--% | 5.67TCr | |
| 11.04x | 1.47x | 7.55x | 1% | 4.81TCr | |
| 46.59x | 1.73x | 9.65x | -.--% | 4.65TCr | |
| 19.74x | 3.37x | 8.02x | 1.6% | 3.17TCr | |
| 20.01x | 6.11x | 11.76x | -.--% | 2.62TCr | |
| 9.84x | 2.59x | 6.24x | -.--% | 2.48TCr | |
| Average | 11.27x | 7.09x | 16.79x | 0.55% | 12.32TCr | |
| Weighted average by Cap. | 23.54x | 12.84x | 21.36x | 0.65% |
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
- RLS Stock
- Valuation Rollins, Inc.
Select your edition
All financial news and data tailored to specific country editions
