|
Real-time Estimate
Cboe Europe
19:30:00 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,282.70 GBX | +1.56% |
|
+2.02% | +11.74% |
| 02:00pm | London's FTSE 100 rises as Shell boosts energy stocks | RE |
| 10:13am | Norsk Titanium Books Order for Structural Titanium Component from Rolls-Royce | MT |
Company Valuation: Rolls-Royce Holdings plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,239 | 7,783 | 25,062 | 47,756 | 96,220 | 104,096 | - | - |
| Change | - | -23.98% | 221.99% | 90.55% | 101.48% | 8.19% | - | - |
| Enterprise Value (EV) 1 | 15,340 | 10,979 | 27,014 | 47,281 | 94,248 | 101,195 | 100,061 | 98,416 |
| Change | - | -28.43% | 146.04% | 75.02% | 99.34% | 7.37% | -1.12% | -1.64% |
| P/E | 85.9x | -6.13x | 10.4x | 19x | 16.6x | 29.5x | 25.5x | 22.4x |
| PBR | -2.2x | -1.29x | -6.84x | -52.3x | 35.5x | 36.7x | 35.4x | 32.3x |
| PEG | - | 0x | -0x | 4.66x | 0x | -0.8x | 1.6x | 1.6x |
| Capitalization / Revenue | 0.94x | 0.61x | 1.63x | 2.68x | 4.8x | 4.4x | 3.96x | 3.57x |
| EV / Revenue | 1.4x | 0.87x | 1.75x | 2.65x | 4.7x | 4.28x | 3.81x | 3.37x |
| EV / EBITDA | 11.1x | 6.84x | 10.5x | 14.3x | 21.6x | 17.9x | 16x | 14.1x |
| EV / EBIT | 37.1x | 16.8x | 17x | 19.2x | 27.2x | 21.1x | 18.8x | 16.3x |
| EV / FCF | -10.6x | 22.4x | 21x | 19.5x | 28.8x | 24.5x | 21.2x | 17.6x |
| FCF Yield | -9.4% | 4.47% | 4.76% | 5.13% | 3.47% | 4.08% | 4.72% | 5.68% |
| Dividend per Share 2 | - | - | - | 0.06 | 0.095 | 0.1465 | 0.1667 | 0.195 |
| Rate of return | - | - | - | 1.06% | 0.83% | 1.16% | 1.32% | 1.54% |
| EPS 2 | 0.0143 | -0.152 | 0.287 | 0.2987 | 0.6914 | 0.4284 | 0.495 | 0.5647 |
| Distribution rate | - | - | - | 20.1% | 13.7% | 34.2% | 33.7% | 34.5% |
| Net sales 1 | 10,947 | 12,691 | 15,409 | 17,848 | 20,059 | 23,662 | 26,293 | 29,195 |
| EBITDA 1 | 1,385 | 1,605 | 2,568 | 3,317 | 4,362 | 5,661 | 6,240 | 6,975 |
| EBIT 1 | 414 | 652 | 1,590 | 2,464 | 3,462 | 4,805 | 5,331 | 6,024 |
| Net income 1 | 121 | -1,269 | 2,412 | 2,521 | 5,841 | 3,521 | 3,881 | 4,409 |
| Net Debt 1 | 5,101 | 3,196 | 1,952 | -475 | -1,972 | -2,901 | -4,036 | -5,680 |
| Reference price 2 | 1.23 | 0.93 | 3.00 | 5.69 | 11.50 | 12.63 | 12.63 | 12.63 |
| Nbr of stocks (in thousands) | 8,332,659 | 8,351,299 | 8,362,359 | 8,398,830 | 8,366,939 | 8,241,979 | - | - |
| Announcement Date | 2/24/22 A | 2/23/23 A | 2/22/24 A | 2/27/25 A | 2/26/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.48x | 4.28x | 17.87x | 1.16% | 139B | |
| 34.26x | 6.29x | 25.93x | 0.6% | 311B | |
| 30.73x | 2.99x | 17.14x | 1.45% | 264B | |
| 25.86x | 1.72x | 12.75x | 1.77% | 169B | |
| 20.56x | 1.95x | 14.14x | 2.22% | 145B | |
| -140.92x | 1.6x | 41.35x | -.--% | 132B | |
| 27.59x | 2.97x | 13.47x | 1.51% | 126B | |
| 20.85x | 1.76x | 14.44x | 1.79% | 95.73B | |
| 18.53x | 1.98x | 13.95x | 1.76% | 78.53B | |
| 26.17x | 1.86x | 13.05x | 1.96% | 76.24B | |
| Average | 9.31x | 2.74x | 18.41x | 1.42% | 153.74B | |
| Weighted average by Cap. | 13.32x | 3.23x | 19.47x | 1.3% |
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
- RR. Stock
- Valuation Rolls-Royce Holdings plc
Select your edition
All financial news and data tailored to specific country editions
