Valuation Rolls-Royce Holdings plc

Equities

Market Closed - London S.E. Other stock markets 09:05:22 15/05/2026 pm IST			5-day change	1st Jan Change
1,140.00 ^GBX	-4.78%		-6.54%	-0.87%

12/05	Rolls-Royce Rating Updated as AlphaValue/Baader Europe Notes FY26, Mid-term Guidance	MT
12/05	Rolls-Royce: Opinion change, from Sell to Reduce

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,239	7,783	25,062	47,756	96,220	94,234	-	-
Change	-	-23.98%	221.99%	90.55%	101.48%	-2.06%	-	-
Enterprise Value (EV) ¹	15,340	10,979	27,014	47,281	94,248	91,251	89,903	88,732
Change	-	-28.43%	146.04%	75.02%	99.34%	-3.18%	-1.48%	-1.3%
P/E ratio	85.9x	-6.13x	10.4x	19x	16.6x	30.3x	26.2x	22.2x
PBR	-2.2x	-1.29x	-6.84x	-52.3x	35.5x	37.3x	33.1x	18.4x
PEG	-	0x	-0x	4.66x	0x	-0.7x	1.7x	1.2x
Capitalization / Revenue	0.94x	0.61x	1.63x	2.68x	4.8x	4.18x	3.8x	3.45x
EV / Revenue	1.4x	0.87x	1.75x	2.65x	4.7x	4.05x	3.63x	3.24x
EV / EBITDA	11.1x	6.84x	10.5x	14.3x	21.6x	18.5x	16.2x	14.5x
EV / EBIT	37.1x	16.8x	17x	19.2x	27.2x	22.4x	19.4x	16.7x
EV / FCF	-10.6x	22.4x	21x	19.5x	28.8x	24x	20.4x	17.3x
FCF Yield	-9.4%	4.47%	4.76%	5.13%	3.47%	4.17%	4.91%	5.76%
Dividend per Share ²	-	-	-	0.06	0.095	0.1224	0.1434	0.1729
Rate of return	-	-	-	1.06%	0.83%	1.07%	1.26%	1.52%
EPS ²	0.0143	-0.152	0.287	0.2987	0.6914	0.3758	0.4351	0.5136
Distribution rate	-	-	-	20.1%	13.7%	32.6%	33%	33.7%
Net sales ¹	10,947	12,691	15,409	17,848	20,059	22,542	24,794	27,351
EBITDA ¹	1,385	1,605	2,568	3,317	4,362	4,932	5,534	6,120
EBIT ¹	414	652	1,590	2,464	3,462	4,079	4,635	5,304
Net income ¹	121	-1,269	2,412	2,521	5,841	3,060	3,470	4,063
Net Debt ¹	5,101	3,196	1,952	-475	-1,972	-2,983	-4,332	-5,503
Reference price ²	1.23	0.93	3.00	5.69	11.50	11.40	11.40	11.40
Nbr of stocks (in thousands)	83,32,659	83,51,299	83,62,359	83,98,830	83,66,939	82,66,184	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	27/02/25	26/02/26	-	-	-

¹GBP in Million²GBP

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.($)
ROLLS-ROYCE HOLDINGS PLC	30.33x	4.05x	18.5x	1.07%	13TCr
GE AEROSPACE	34.96x	6.22x	25.76x	0.64%	29TCr
RTX CORPORATION	29.83x	2.74x	16.28x	1.68%	23TCr
GENERAL DYNAMICS CORPORATION	20.09x	1.69x	13.89x	1.91%	9.03TCr
NORTHROP GRUMMAN CORPORATION	19.34x	1.95x	13.76x	1.8%	7.68TCr
BAE SYSTEMS PLC	23.65x	1.82x	12.98x	2.13%	7.36TCr
ROCKET LAB CORPORATION	-465.59x	78.65x	-1331.07x	-.--%	7.22TCr
RHEINMETALL AG	31.32x	3.49x	15.57x	1.42%	6.06TCr
L3HARRIS TECHNOLOGIES, INC.	26.1x	2.77x	15.4x	1.63%	5.65TCr
HANWHA AEROSPACE CO., LTD.	27.65x	2.27x	13.04x	0.58%	4.18TCr
Average	-22.23x	10.56x	-118.59x	1.29%	11.22TCr
Weighted average by Cap.	-2.76x	8.51x	-68.52x	1.23%