|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,220.50 GBX | -0.33% |
|
+2.16% | +6.35% |
| 05-20 | M&S in fashion as stocks climb on new peace hope | AN |
| 05-12 | Rolls-Royce Rating Updated as AlphaValue/Baader Europe Notes FY26, Mid-term Guidance | MT |
Company Valuation: Rolls-Royce Holdings plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,239 | 7,783 | 25,062 | 47,756 | 96,220 | 101,228 | - | - |
| Change | - | -23.98% | 221.99% | 90.55% | 101.48% | 5.2% | - | - |
| Enterprise Value (EV) 1 | 15,340 | 10,979 | 27,014 | 47,281 | 94,248 | 98,244 | 96,896 | 95,725 |
| Change | - | -28.43% | 146.04% | 75.02% | 99.34% | 4.24% | -1.37% | -1.21% |
| P/E ratio | 85.9x | -6.13x | 10.4x | 19x | 16.6x | 32.6x | 28.1x | 23.8x |
| PBR | -2.2x | -1.29x | -6.84x | -52.3x | 35.5x | 40x | 35.5x | 19.8x |
| PEG | - | 0x | -0x | 4.66x | 0x | -0.7x | 1.8x | 1.3x |
| Capitalization / Revenue | 0.94x | 0.61x | 1.63x | 2.68x | 4.8x | 4.49x | 4.08x | 3.7x |
| EV / Revenue | 1.4x | 0.87x | 1.75x | 2.65x | 4.7x | 4.36x | 3.91x | 3.5x |
| EV / EBITDA | 11.1x | 6.84x | 10.5x | 14.3x | 21.6x | 19.9x | 17.5x | 15.6x |
| EV / EBIT | 37.1x | 16.8x | 17x | 19.2x | 27.2x | 24.1x | 20.9x | 18x |
| EV / FCF | -10.6x | 22.4x | 21x | 19.5x | 28.8x | 25.8x | 22x | 18.7x |
| FCF Yield | -9.4% | 4.47% | 4.76% | 5.13% | 3.47% | 3.88% | 4.55% | 5.34% |
| Dividend per Share 2 | - | - | - | 0.06 | 0.095 | 0.1224 | 0.1434 | 0.1729 |
| Rate of return | - | - | - | 1.06% | 0.83% | 1% | 1.17% | 1.41% |
| EPS 2 | 0.0143 | -0.152 | 0.287 | 0.2987 | 0.6914 | 0.3758 | 0.4351 | 0.5136 |
| Distribution rate | - | - | - | 20.1% | 13.7% | 32.6% | 33% | 33.7% |
| Net sales 1 | 10,947 | 12,691 | 15,409 | 17,848 | 20,059 | 22,542 | 24,794 | 27,351 |
| EBITDA 1 | 1,385 | 1,605 | 2,568 | 3,317 | 4,362 | 4,932 | 5,534 | 6,120 |
| EBIT 1 | 414 | 652 | 1,590 | 2,464 | 3,462 | 4,079 | 4,635 | 5,304 |
| Net income 1 | 121 | -1,269 | 2,412 | 2,521 | 5,841 | 3,060 | 3,470 | 4,063 |
| Net Debt 1 | 5,101 | 3,196 | 1,952 | -475 | -1,972 | -2,983 | -4,332 | -5,503 |
| Reference price 2 | 1.23 | 0.93 | 3.00 | 5.69 | 11.50 | 12.25 | 12.25 | 12.25 |
| Nbr of stocks (in thousands) | 8,332,659 | 8,351,299 | 8,362,359 | 8,398,830 | 8,366,939 | 8,266,184 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.58x | 4.36x | 19.92x | 1% | 136B | |
| 37.27x | 6.63x | 27.47x | 0.6% | 313B | |
| 30.47x | 2.79x | 16.59x | 1.65% | 235B | |
| 20.41x | 1.72x | 14.09x | 1.88% | 91.74B | |
| 19.74x | 1.98x | 14.02x | 1.76% | 78.43B | |
| 24.62x | 1.89x | 13.46x | 2.05% | 77.31B | |
| -531.7x | 84.43x | -1451.37x | -.--% | 77.71B | |
| 34.5x | 3.88x | 17.25x | 1.29% | 66.77B | |
| 26.59x | 2.81x | 15.6x | 1.6% | 57.59B | |
| 27.71x | 2.33x | 13.3x | 0.57% | 42.93B | |
| Average | -27.78x | 11.28x | -129.97x | 1.24% | 117.72B | |
| Weighted average by Cap. | -6.53x | 9.23x | -77.74x | 1.18% |
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
- Equities
- RR. Stock
- Valuation Rolls-Royce Holdings plc
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition