Valuation Rollins, Inc. Sao Paulo

Stocks

Delayed Sao Paulo 21:51:04 18/08/2026 +03			5-day change	1st Jan Change
191.15 ^BRL	-2.13%		-2.13%	-41.11%

08-05	Argus Downgrades Rollins to Hold From Buy	MT
07-30	Rentokil shares slump 18% on slower North America growth	RE

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	17,927	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-37.92%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	18,689	18,611	18,612
Change	-	8.33%	19.82%	6.04%	28.15%	-37.06%	-0.42%	0.01%
P/E	48.2x	48.7x	49.1x	48.3x	55.1x	32.7x	29.1x	26.2x
PBR	-	-	18.3x	16.9x	21.1x	11.5x	9.88x	8.58x
PEG	-	8.64x	2.6x	6.14x	4.1x	7.24x	2.3x	2.4x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	4.38x	4.03x	3.72x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	4.57x	4.19x	3.86x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	20.9x	18.8x	17x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	24.2x	21.6x	19.6x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	27.9x	24.1x	20.9x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	3.59%	4.15%	4.79%
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%	2.17%	2.34%
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	37.26	37.26	37.26
Nbr of stocks (in thousands)	492,049	492,472	484,038	484,305	481,151	481,145	-	-
Announcement Date	1/26/22 A	2/15/23 A	2/14/24 A	2/12/25 A	2/11/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ROLLINS, INC.	32.64x	4.57x	20.84x	2%	17.93B
RENTOKIL INITIAL PLC	27.48x	2.11x	9.99x	2.78%	11.97B
Average	30.06x	3.34x	15.42x	2.39%	14.95B
Weighted average by Cap.	30.58x	3.58x	16.50x	2.31%