|
Market Closed -
London S.E.
16:35:21 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 1,239.40 GBX | -3.17% |
|
+6.46% | +7.77% |
| 10-30 | UK backs Rolls-Royce return to jet market to fend off foreign rivals | RE |
| 10-29 | London's FTSE 100 rises as Shell boosts energy stocks | RE |
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 | 102,151 | - | - |
| Change | - | -23.98% | 221.99% | 90.55% | 101.48% | 6.16% | - | - |
| Enterprise Value (EV) 1 | 15,340 | 10,979 | 27,014 | 47,281 | 94,248 | 99,250 | 98,115 | 96,471 |
| Change | - | -28.43% | 146.04% | 75.02% | 99.34% | 5.31% | -1.14% | -1.68% |
| P/E | 85.9x | -6.13x | 10.4x | 19x | 16.6x | 28.9x | 25x | 21.9x |
| PBR | -2.2x | -1.29x | -6.84x | -52.3x | 35.5x | 36x | 34.7x | 31.7x |
| PEG | - | 0x | -0x | 4.66x | 0x | -0.8x | 1.6x | 1.6x |
| Capitalization / Revenue | 0.94x | 0.61x | 1.63x | 2.68x | 4.8x | 4.32x | 3.89x | 3.5x |
| EV / Revenue | 1.4x | 0.87x | 1.75x | 2.65x | 4.7x | 4.19x | 3.73x | 3.3x |
| EV / EBITDA | 11.1x | 6.84x | 10.5x | 14.3x | 21.6x | 17.5x | 15.7x | 13.8x |
| EV / EBIT | 37.1x | 16.8x | 17x | 19.2x | 27.2x | 20.7x | 18.4x | 16x |
| EV / FCF | -10.6x | 22.4x | 21x | 19.5x | 28.8x | 24.1x | 20.8x | 17.2x |
| FCF Yield | -9.4% | 4.47% | 4.76% | 5.13% | 3.47% | 4.16% | 4.81% | 5.8% |
| Dividend per Share 2 | - | - | - | 0.06 | 0.095 | 0.1465 | 0.1667 | 0.195 |
| Rate of return | - | - | - | 1.06% | 0.83% | 1.18% | 1.34% | 1.57% |
| 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 | 12.39 | 12.39 | 12.39 |
| 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 | 24/02/22 | 23/02/23 | 22/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.93x | 4.19x | 17.53x | 1.18% | 137B | |
| 34.47x | 6.31x | 26.15x | 0.6% | 312B | |
| 31.37x | 3.04x | 17.55x | 1.42% | 270B | |
| 26.08x | 1.72x | 12.79x | 1.75% | 170B | |
| 20.8x | 1.97x | 14.29x | 2.2% | 147B | |
| -125.25x | 1.64x | 43.48x | -.--% | 136B | |
| 27.66x | 3.01x | 13.65x | 1.49% | 128B | |
| 21.92x | 1.85x | 15.16x | 1.7% | 101B | |
| 35.51x | 8.07x | 24.96x | 0.27% | 79.22B | |
| 18.69x | 1.99x | 14.05x | 1.74% | 79.21B | |
| Average | 12.02x | 3.38x | 19.96x | 1.24% | 155.75B | |
| Weighted average by Cap. | 15.18x | 3.55x | 20.43x | 1.2% |
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
