Valuation Rollins, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 11:58:24 2026-06-11 am EDT			5-day change	1st Jan Change
47.44 ^USD	-0.70%		+2.06%	-20.93%

Jun. 04	Rollins, Inc. Presents at 2026 Baird Global Consumer, Technology & Services Conference, Jun-04-2026 09:05 AM
Jun. 04	Rollins' Q2 Organic Growth, Margins to Accelerate Despite Higher Fuel Costs, RBC Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,833	17,995	21,138	22,448	28,879	23,000	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-20.36%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	23,708	23,539	23,297
Change	-	8.33%	19.82%	6.04%	28.15%	-20.16%	-0.71%	-1.03%
P/E Ratio	48.2x	48.7x	49.1x	48.3x	55.1x	39.3x	34.7x	31.5x
PBR	-	-	18.3x	16.9x	21.1x	14.3x	12x	10.2x
PEG	-	8.64x	2.6x	6.14x	4.1x	3.4x	2.6x	3.1x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	5.57x	5.12x	4.71x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	5.74x	5.24x	4.77x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	25.1x	22.5x	20.1x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	28.9x	25.7x	23x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	32.9x	29.1x	26.1x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	3.04%	3.43%	3.83%
Dividend per Share ²	0.34	0.43	0.54	0.615	0.6775	0.7486	0.8269	0.8923
Rate of return	0.99%	1.18%	1.24%	1.33%	1.13%	1.57%	1.73%	1.87%
EPS ²	0.71	0.75	0.89	0.96	1.09	1.216	1.377	1.516
Distribution rate	47.9%	57.3%	60.7%	64.1%	62.2%	61.5%	60.1%	58.9%
Net sales ¹	2,424	2,696	3,073	3,389	3,761	4,129	4,496	4,879
EBITDA ¹	534.2	592.9	705.1	771.5	855.1	942.9	1,047	1,157
EBIT ¹	440	493.4	583.2	675.1	752.2	820.9	917	1,013
Net income ¹	350.7	368.6	435	466.4	526.7	585.3	662.1	732.3
Net Debt ¹	-	241	712.5	722.9	814.3	708.6	539.5	297.4
Reference price ²	34.21	36.54	43.67	46.35	60.02	47.77	47.77	47.77
Nbr of stocks (in thousands)	492,049	492,472	484,038	484,305	481,151	481,464	-	-
Announcement Date	1/26/22	2/15/23	2/14/24	2/12/25	2/11/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ROLLINS, INC.	39.27x	5.74x	25.14x	1.57%	23B
RENTOKIL INITIAL PLC	30.03x	2.58x	12.17x	2.13%	15.24B
Average	34.65x	4.16x	18.65x	1.85%	19.12B
Weighted average by Cap.	35.59x	4.48x	19.97x	1.79%