Valuation Rolls-Royce Holdings plc

Equities

Market Closed - London S.E. Other stock markets 16:35:04 05/12/2025 GMT			5-day change	1st Jan Change
1,084.50 ^GBX	-0.60%		+1.54%	+90.73%

12-05	AtkinsRealis Appointed to Multi-Year Nuclear Partnership With Rolls-Royce Submarines	DJ
12-05	Atkinsrealis secures multi-year nuclear partnership with Rolls-Royce Submarines	RE

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	90,780	-	-
Change	-	10.16%	-23.98%	221.99%	91.76%	88.9%	-	-
Enterprise Value (EV) ¹	13,066	15,340	10,979	27,014	47,583	88,965	86,538	83,793
Change	-	17.4%	-28.43%	146.04%	76.14%	86.97%	-2.73%	-3.17%
P/E ratio	-2.1x	85.9x	-6.13x	10.4x	19x	18.6x	33x	28.2x
PBR	-1.36x	-2.2x	-1.29x	-6.84x	-52.3x	218x	29.8x	21.2x
PEG	-	-1x	0x	-0x	4.66x	0.2x	-0.8x	1.7x
Capitalization / Revenue	0.79x	0.94x	0.61x	1.63x	2.69x	4.62x	4.21x	3.9x
EV / Revenue	1.11x	1.4x	0.87x	1.75x	2.67x	4.53x	4.01x	3.6x
EV / EBITDA	-12.8x	11.1x	6.84x	10.5x	14.3x	21.6x	19.1x	16.7x
EV / EBIT	-6.63x	37.1x	16.8x	17x	19.3x	27.4x	23.9x	20.9x
EV / FCF	-3.64x	-10.6x	22.4x	21x	19.6x	28.5x	24.7x	21.4x
FCF Yield	-27.5%	-9.4%	4.47%	4.76%	5.1%	3.5%	4.04%	4.67%
Dividend per Share ²	-	-	-	-	0.06	0.0891	0.1076	0.1208
Rate of return	-	-	-	-	1.06%	0.82%	0.99%	1.11%
EPS ²	-0.5295	0.0143	-0.152	0.287	0.2987	0.5836	0.3288	0.3849
Distribution rate	-	-	-	-	20.1%	15.3%	32.7%	31.4%
Net sales ¹	11,763	10,947	12,691	15,409	17,848	19,633	21,562	23,249
EBITDA ¹	-1,021	1,385	1,605	2,568	3,317	4,128	4,541	5,012
EBIT ¹	-1,972	414	652	1,590	2,464	3,249	3,621	4,013
Net income ¹	-3,169	121	-1,269	2,412	2,521	4,655	2,723	3,209
Net Debt ¹	3,771	5,101	3,196	1,952	-475	-1,815	-4,242	-6,987
Reference price ²	1.11	1.23	0.93	3.00	5.69	10.84	10.84	10.84
Nbr of stocks (in thousands)	8,355,120	8,332,659	8,351,299	8,362,359	8,451,985	8,370,659	-	-
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	18.58x	4.53x	21.55x	0.82%	121B
GE AEROSPACE	39.47x	7.36x	30.25x	0.49%	300B
RTX CORPORATION	34.5x	3x	17.92x	1.53%	229B
GENERAL DYNAMICS CORPORATION	21.92x	1.85x	15.38x	1.77%	90.98B
RHEINMETALL AG	56.25x	5.66x	28.59x	0.74%	81.64B
NORTHROP GRUMMAN CORPORATION	21.07x	2.14x	15.17x	1.6%	78.35B
BAE SYSTEMS PLC	23.66x	1.84x	13.23x	2.14%	66.39B
L3HARRIS TECHNOLOGIES, INC.	29.34x	2.85x	15.75x	1.72%	52.09B
AXON ENTERPRISE, INC.	372x	15.7x	62.77x	-.--%	43.48B
BHARAT ELECTRONICS LIMITED	48.47x	10.38x	36.33x	0.78%	33.03B
Average	66.53x	5.53x	25.69x	1.16%	109.58B
Weighted average by Cap.	46.63x	5.05x	24.02x	1.1%