|
Market Closed -
Sao Paulo
15:31:08 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 182.52 BRL | +1.12% |
|
+4.86% | -43.77% |
| 10-23 | Rollins Sees Early Signs of Lead Recovery After AI Search Disruption, RBC Says | MT |
| 10-23 | UBS Adjusts Price Target on Rollins to $37 From $36, Maintains Neutral Rating | MT |
Company Valuation: Rollins, Inc.
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 | 16,569 | - | - |
| Change | - | 6.9% | 17.47% | 6.2% | 28.65% | -42.63% | - | - |
| Enterprise Value (EV) 1 | 16,833 | 18,236 | 21,850 | 23,170 | 29,693 | 17,360 | 17,255 | 17,091 |
| Change | - | 8.33% | 19.82% | 6.04% | 28.15% | -41.54% | -0.61% | -0.95% |
| P/E | 48.2x | 48.7x | 49.1x | 48.3x | 55.1x | 31.5x | 28.5x | 25.8x |
| PBR | - | - | 18.3x | 16.9x | 21.1x | 11.7x | 10.3x | 9.05x |
| PEG | - | 8.64x | 2.6x | 6.14x | 4.1x | 34.47x | 2.7x | 2.4x |
| Capitalization / Revenue | 6.94x | 6.68x | 6.88x | 6.62x | 7.68x | 4.1x | 3.81x | 3.54x |
| EV / Revenue | 6.94x | 6.76x | 7.11x | 6.84x | 7.89x | 4.29x | 3.97x | 3.65x |
| EV / EBITDA | 31.5x | 30.8x | 31x | 30x | 34.7x | 19.8x | 18.3x | 16.5x |
| EV / EBIT | 38.3x | 37x | 37.5x | 34.3x | 39.5x | 23x | 21.2x | 19.1x |
| EV / FCF | 45.8x | 41.9x | 44.1x | 39.9x | 45.7x | 26.3x | 23.7x | 20.9x |
| FCF Yield | 2.18% | 2.39% | 2.27% | 2.5% | 2.19% | 3.8% | 4.23% | 4.79% |
| Dividend per Share 2 | 0.34 | 0.43 | 0.54 | 0.615 | 0.6775 | 0.7396 | 0.8009 | 0.8644 |
| Rate of return | 0.99% | 1.18% | 1.24% | 1.33% | 1.13% | 2.13% | 2.31% | 2.49% |
| EPS 2 | 0.71 | 0.75 | 0.89 | 0.96 | 1.09 | 1.1 | 1.215 | 1.344 |
| Distribution rate | 47.9% | 57.3% | 60.7% | 64.1% | 62.2% | 67.2% | 65.9% | 64.3% |
| Net sales 1 | 2,424 | 2,696 | 3,073 | 3,389 | 3,761 | 4,046 | 4,346 | 4,678 |
| EBITDA 1 | 534.2 | 592.9 | 705.1 | 771.5 | 855.1 | 876.2 | 943.5 | 1,035 |
| EBIT 1 | 440 | 493.4 | 583.2 | 675.1 | 752.2 | 753.7 | 814.5 | 894.6 |
| Net income 1 | 350.7 | 368.6 | 435 | 466.4 | 526.7 | 528.9 | 581.3 | 643.8 |
| Net Debt 1 | - | 241 | 712.5 | 722.9 | 814.3 | 790.9 | 685.7 | 522 |
| Reference price 2 | 34.21 | 36.54 | 43.67 | 46.35 | 60.02 | 34.66 | 34.66 | 34.66 |
| Nbr of stocks (in thousands) | 492,049 | 492,472 | 484,038 | 484,305 | 481,151 | 478,045 | - | - |
| Announcement Date | 26/01/22 | 15/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.01x | 17.01x | 24.19x | 0.65% | 769B | |
| 39.88x | 7.25x | 25.73x | 0.9% | 87.29B | |
| 24.18x | 4.82x | 10.5x | 0.68% | 72.45B | |
| 11.24x | 1.46x | 7.24x | 0.99% | 47.36B | |
| 44.13x | 1.69x | 9.5x | -.--% | 46.08B | |
| -72.94x | 16.71x | 40.54x | -.--% | 42.25B | |
| 21.34x | 3.6x | 8.54x | 1.48% | 34.27B | |
| 10.51x | 2.68x | 6.46x | -.--% | 26.6B | |
| 20.1x | 6.14x | 11.77x | -.--% | 26.33B | |
| Average | 14.61x | 6.82x | 16.05x | 0.52% | 127.96B | |
| Weighted average by Cap. | 27.48x | 13.26x | 21.60x | 0.63% |
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
- ROL Stock
- R1OL34 Stock
- Valuation Rollins, Inc.
Select your edition
All financial news and data tailored to specific country editions
