Valuation Rollins, Inc. Xetra

Stocks

Market Closed - Xetra Other stock markets 16:35:51 26/06/2026 BST			5-day change	1st Jan Change
38.01 ^EUR	-0.55%		+1.36%	-

06-25	Wells Fargo Adjusts Price Target on Rollins to $46 From $55, Maintains Equalweight Rating	MT
06-04	Rollins, Inc. Presents at 2026 Baird Global Consumer, Technology & Services Conference, Jun-04-2026 09:05 AM

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	20,833	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-27.86%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	21,542	21,372	21,130
Change	-	8.33%	19.82%	6.04%	28.15%	-27.45%	-0.79%	-1.13%
P/E	48.2x	48.7x	49.1x	48.3x	55.1x	35.6x	31.4x	28.5x
PBR	-	-	18.3x	16.9x	21.1x	13x	10.8x	9.21x
PEG	-	8.64x	2.6x	6.14x	4.1x	3.1x	2.4x	2.8x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	5.05x	4.63x	4.27x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	5.22x	4.75x	4.33x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	22.9x	20.4x	18.3x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	26.3x	23.3x	20.9x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	30.1x	26.5x	23.7x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	3.32%	3.78%	4.22%
Dividend per Share ²	0.34	0.43	0.54	0.615	0.6775	0.7486	0.8269	0.8923
Rate of return	0.99%	1.18%	1.24%	1.33%	1.13%	1.73%	1.91%	2.06%
EPS ²	0.71	0.75	0.89	0.96	1.09	1.216	1.377	1.516
Distribution rate	47.9%	57.3%	60.7%	64.1%	62.2%	61.5%	60.1%	58.9%
Net sales ¹	2,424	2,696	3,073	3,389	3,761	4,129	4,496	4,879
EBITDA ¹	534.2	592.9	705.1	771.5	855.1	942.4	1,047	1,156
EBIT ¹	440	493.4	583.2	675.1	752.2	820	916	1,012
Net income ¹	350.7	368.6	435	466.4	526.7	585.3	662.1	732.3
Net Debt ¹	-	241	712.5	722.9	814.3	708.6	539.5	297.4
Reference price ²	34.21	36.54	43.67	46.35	60.02	43.27	43.27	43.27
Nbr of stocks (in thousands)	492,049	492,472	484,038	484,305	481,151	481,464	-	-
Announcement Date	26/01/22	15/02/23	14/02/24	12/02/25	11/02/26	-	-	-