Valuation Rollins, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-13 pm EDT			5-day change	1st Jan Change
50.47 ^USD	+0.64%		+1.77%	+15.57%

Sep. 10	Cash (flow) is king: 5 growth stocks
Sep. 06	Certain Common Stock of Rollins, Inc. are subject to a Lock-Up Agreement Ending on 6-SEP-2024.	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	10,858	19,208	16,833	17,995	21,138	24,443	-	-
Change	-	76.9%	-12.36%	6.9%	17.47%	15.64%	-	-
Enterprise Value (EV) ¹	11,055	19,208	16,833	18,236	21,850	24,946	24,850	24,699
Change	-	73.74%	-12.36%	8.33%	19.82%	14.17%	-0.38%	-0.61%
P/E ratio	53.5x	73.7x	48.2x	48.7x	49.1x	50.1x	44.9x	40.3x
PBR	13.3x	-	-	-	18.3x	18.1x	15.3x	13x
PEG	-	2.6x	1.4x	8.64x	2.6x	3.8x	3.9x	3.6x
Capitalization / Revenue	5.39x	8.89x	6.94x	6.68x	6.88x	7.24x	6.76x	6.25x
EV / Revenue	5.49x	8.89x	6.94x	6.76x	7.11x	7.39x	6.87x	6.31x
EV / EBITDA	27.7x	42.1x	31.5x	30.8x	31x	31.6x	28.5x	25.8x
EV / EBIT	34.8x	52.2x	38.3x	37x	37.5x	36.4x	32.7x	29.6x
EV / FCF	39.2x	46.6x	45.8x	41.9x	44.1x	43.9x	39.4x	35.5x
FCF Yield	2.55%	2.15%	2.18%	2.39%	2.27%	2.28%	2.54%	2.82%
Dividend per Share ²	0.3133	0.239	0.34	0.43	0.54	0.6129	0.6871	0.7643
Rate of return	1.42%	0.61%	0.99%	1.18%	1.24%	1.21%	1.36%	1.51%
EPS ²	0.4133	0.53	0.71	0.75	0.89	1.008	1.124	1.251
Distribution rate	75.8%	45.1%	47.9%	57.3%	60.7%	60.8%	61.1%	61.1%
Net sales ¹	2,015	2,161	2,424	2,696	3,073	3,375	3,615	3,913
EBITDA ¹	398.5	456.4	534.2	592.9	705.1	790.3	873.3	957
EBIT ¹	317.4	368.1	440	493.4	583.2	685.3	759.4	834.3
Net income ¹	203.3	260.8	350.7	368.6	435	489.9	551.2	608.7
Net Debt ¹	197.2	-	-	241	712.5	502.6	407	255.6
Reference price ²	22.11	39.07	34.21	36.54	43.67	50.47	50.47	50.47
Nbr of stocks (in thousands)	491,163	491,624	492,049	492,472	484,038	484,314	-	-
Announcement Date	1/29/20	1/27/21	1/26/22	2/15/23	2/14/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ROLLINS, INC.	50.07x	7.39x	31.56x	+1.21%	24.44B
RENTOKIL INITIAL PLC	26.49x	2.32x	10.59x	+2.34%	12.48B
Average	38.28x	4.86x	21.08x	+1.78%	18.46B
Weighted average by Cap.	42.10x	5.68x	24.48x	+1.59%