Valuation Rolls-Royce Holdings plc

Equities

Market Closed - London S.E. Other stock markets 16:35:24 24/06/2025 BST			5-day change	1st Jan Change
909.20 ^GBX	+2.55%		+2.09%	+59.90%

06-23	ROLLS-ROYCE : JP Morgan reaffirms its Buy rating	ZD
06-23	Shore likes Serica; Deutsche Bank cuts Uniphar	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,295	10,239	7,783	25,062	48,058	75,925	-	-
Change	-	10.16%	-23.98%	221.99%	91.76%	57.99%	-	-
Enterprise Value (EV) ¹	13,066	15,340	10,979	27,014	47,583	74,320	71,835	69,287
Change	-	17.4%	-28.43%	146.04%	76.14%	56.19%	-3.34%	-3.55%
P/E ratio	-2.1x	85.9x	-6.13x	10.4x	19x	38x	31.2x	28x
PBR	-1.36x	-2.2x	-1.29x	-6.84x	-52.3x	-182x	44.9x	18.9x
PEG	-	-1x	0x	-0x	4.66x	-1.9x	1.4x	2.4x
Capitalization / Revenue	0.79x	0.94x	0.61x	1.63x	2.69x	3.96x	3.64x	3.41x
EV / Revenue	1.11x	1.4x	0.87x	1.75x	2.67x	3.88x	3.44x	3.11x
EV / EBITDA	-12.8x	11.1x	6.84x	10.5x	14.3x	20x	17.1x	15.3x
EV / EBIT	-6.63x	37.1x	16.8x	17x	19.3x	25.9x	21.8x	19.7x
EV / FCF	-3.64x	-10.6x	22.4x	21x	19.6x	25.8x	22.6x	18.9x
FCF Yield	-27.5%	-9.4%	4.47%	4.76%	5.1%	3.87%	4.43%	5.28%
Dividend per Share ²	-	-	-	-	0.06	0.0749	0.0918	0.1043
Rate of return	-	-	-	-	1.06%	0.82%	1.01%	1.15%
EPS ²	-0.5295	0.0143	-0.152	0.287	0.2987	0.2395	0.2916	0.325
Distribution rate	-	-	-	-	20.1%	31.3%	31.5%	32.1%
Net sales ¹	11,763	10,947	12,691	15,409	17,848	19,165	20,887	22,267
EBITDA ¹	-1,021	1,385	1,605	2,568	3,317	3,716	4,211	4,528
EBIT ¹	-1,972	414	652	1,590	2,464	2,870	3,303	3,524
Net income ¹	-3,169	121	-1,269	2,412	2,521	1,937	2,401	2,642
Net Debt ¹	3,771	5,101	3,196	1,952	-475	-1,606	-4,090	-6,638
Reference price ²	1.112	1.229	0.932	2.997	5.686	9.092	9.092	9.092
Nbr of stocks (in thousands)	8,355,120	8,332,659	8,351,299	8,362,359	8,451,985	8,350,760	-	-
Announcement Date	11/03/21	24/02/22	23/02/23	22/02/24	27/02/25	-	-	-

¹GBP in Million²GBP

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.($)
ROLLS-ROYCE HOLDINGS PLC	37.02x	3.78x	19.5x	0.85%	99.97B
GE AEROSPACE	41.1x	6.83x	28.34x	0.59%	264B
RTX CORPORATION	30.99x	2.7x	16.12x	1.78%	195B
RHEINMETALL AG	61.57x	6.33x	32.2x	0.65%	91.45B
BAE SYSTEMS PLC	26.42x	2.07x	14.68x	1.9%	75.97B
GENERAL DYNAMICS CORPORATION	18.93x	1.64x	13.45x	2.1%	75.66B
NORTHROP GRUMMAN CORPORATION	19.81x	1.96x	14.19x	1.69%	71.92B
AXON ENTERPRISE, INC.	638.26x	22.61x	88.58x	-.--%	60.98B
L3HARRIS TECHNOLOGIES, INC.	26.86x	2.67x	14.59x	1.89%	46.94B
HINDUSTAN AERONAUTICS LIMITED	46.83x	9.12x	33.32x	0.9%	38.83B
Average	94.78x	5.97x	27.50x	1.23%	102.08B
Weighted average by Cap.	71.60x	5.45x	25.53x	1.17%