Valuation Rollins, Inc. Xetra

Stocks

Real-time Estimate Tradegate 15:28:21 13/08/2026 +03			5-day change	1st Jan Change
32.03 ^EUR	+0.82%		-1.03%	-

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	17,571	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-39.15%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	18,283	18,216	18,175
Change	-	8.33%	19.82%	6.04%	28.15%	-38.43%	-0.37%	-0.23%
P/E	48.2x	48.7x	49.1x	48.3x	55.1x	31.7x	28.3x	25.4x
PBR	-	-	18.3x	16.9x	21.1x	11.3x	9.6x	8.22x
PEG	-	8.64x	2.6x	6.14x	4.1x	5.62x	2.4x	2.2x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	4.3x	3.95x	3.64x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	4.47x	4.09x	3.77x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	20.3x	18.3x	16.5x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	23.6x	21.1x	19x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	27.3x	23.6x	20.4x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	3.67%	4.24%	4.9%
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%	2.05%	2.24%	2.41%
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	36.52	36.52	36.52
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROLLINS, INC.	31.72x	4.47x	20.31x	2.05%	17.57B
RENTOKIL INITIAL PLC	28.36x	2.16x	10.24x	2.69%	12.23B
Average	30.04x	3.31x	15.28x	2.37%	14.9B
Weighted average by Cap.	30.34x	3.52x	16.18x	2.31%