Valuation Rollins, Inc. Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 08:49:02 03/08/2026 pm IST			5-day change	1st Jan Change
33.24 ^EUR	+1.02%		-3.15%	-

30/07	Rentokil shares slump 18% on slower North America growth	RE
24/07	Rollins' Organic Growth Cadence May Take Time to Rebuild, UBS 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	18,269	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-36.74%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	18,981	18,914	18,872
Change	-	8.33%	19.82%	6.04%	28.15%	-36.08%	-0.35%	-0.22%
P/E	48.2x	48.7x	49.1x	48.3x	55.1x	33x	29.5x	26.4x
PBR	-	-	18.3x	16.9x	21.1x	11.7x	9.98x	8.54x
PEG	-	8.64x	2.6x	6.14x	4.1x	5.85x	2.5x	2.3x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	4.47x	4.11x	3.79x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	4.64x	4.25x	3.91x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	21.1x	19x	17.2x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	24.5x	21.9x	19.7x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	28.3x	24.5x	21.2x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	3.53%	4.09%	4.72%
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%	1.97%	2.15%	2.32%
EPS ²	0.71	0.75	0.89	0.96	1.09	1.151	1.289	1.437
Distribution rate	47.9%	57.3%	60.7%	64.1%	62.2%	64.9%	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	900.2	993	1,099
EBIT ¹	440	493.4	583.2	675.1	752.2	775	863.1	957.6
Net income ¹	350.7	368.6	435	466.4	526.7	548.2	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	37.97	37.97	37.97
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	-	-	-