Valuation Rolls-Royce Holdings plc

Equities

Market Closed - London S.E. Other stock markets 11:35:14 2024-09-10 am EDT			5-day change	1st Jan Change
474.80 ^GBX	-0.17%		+0.53%	+58.43%

Sep. 10	Rolls-Royce Unit to Bring mtu Brand in Tanzania via Partnership with Karimjee	MT
Sep. 09	ROLLS-ROYCE : Goldman Sachs gives a Buy rating	ZD

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	13,151	9,295	10,239	7,783	25,062	40,130	-	-
Change	-	-29.32%	10.16%	-23.98%	221.99%	60.12%	-	-
Enterprise Value (EV) ¹	14,144	13,066	15,340	10,979	27,014	39,982	38,291	36,411
Change	-	-7.62%	17.4%	-28.43%	146.04%	48%	-4.23%	-4.91%
P/E ratio	-9.89x	-2.1x	85.9x	-6.13x	10.4x	26.9x	24.3x	21x
PBR	-3.85x	-1.36x	-2.2x	-1.29x	-6.84x	-17x	-29.6x	-2,809x
PEG	-	0.1x	-1x	0x	-0x	-0.7x	2.3x	1.4x
Capitalization / Revenue	0.85x	0.79x	0.94x	0.61x	1.63x	2.34x	2.17x	2.02x
EV / Revenue	0.92x	1.11x	1.4x	0.87x	1.75x	2.34x	2.07x	1.83x
EV / EBITDA	7.54x	-12.8x	11.1x	6.84x	10.5x	13x	11.1x	9.56x
EV / EBIT	17.5x	-6.63x	37.1x	16.8x	17x	17.4x	15.5x	13.1x
EV / FCF	14.8x	-3.64x	-10.6x	22.4x	21x	18.3x	16.3x	13.1x
FCF Yield	6.74%	-27.5%	-9.4%	4.47%	4.76%	5.45%	6.12%	7.66%
Dividend per Share ²	0.117	-	-	-	-	0.0536	0.061	0.0815
Rate of return	1.71%	-	-	-	-	1.13%	1.29%	1.72%
EPS ²	-0.6907	-0.5295	0.0143	-0.152	0.287	0.1768	0.1958	0.2256
Distribution rate	-16.9%	-	-	-	-	30.3%	31.2%	36.1%
Net sales ¹	15,450	11,763	10,947	12,691	15,409	17,117	18,508	19,911
EBITDA ¹	1,876	-1,021	1,385	1,605	2,568	3,074	3,442	3,810
EBIT ¹	808	-1,972	414	652	1,590	2,292	2,469	2,786
Net income ¹	-1,315	-3,169	121	-1,269	2,412	1,335	1,544	1,761
Net Debt ¹	993	3,771	5,101	3,196	1,952	-148.4	-1,839	-3,719
Reference price ²	6.832	1.112	1.229	0.932	2.997	4.748	4.748	4.748
Nbr of stocks (in thousands)	1,924,871	8,355,120	8,332,659	8,351,299	8,362,359	8,451,985	-	-
Announcement Date	2/28/20	3/11/21	2/24/22	2/23/23	2/22/24	-	-	-

¹GBP in Million²GBP

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. ($)
ROLLS-ROYCE HOLDINGS PLC	26.85x	2.34x	13.01x	+1.13%	52.41B
RTX CORPORATION	33.26x	2.46x	15.41x	+2.05%	160B
GENERAL DYNAMICS CORPORATION	20.82x	1.85x	14.85x	+1.85%	82.96B
NORTHROP GRUMMAN CORPORATION	20.65x	2.1x	15.21x	+1.53%	76.04B
BAE SYSTEMS PLC	19.84x	1.62x	12.12x	+2.49%	50.96B
L3HARRIS TECHNOLOGIES, INC.	29.12x	2.57x	13.81x	+2.03%	43.23B
HINDUSTAN AERONAUTICS LIMITED	43.28x	8.22x	31.41x	+0.95%	37.32B
AXON ENTERPRISE, INC.	149.11x	13.01x	55.49x	-.--%	27.16B
BHARAT ELECTRONICS LIMITED	45.15x	8.35x	33.98x	+0.94%	24.88B
RHEINMETALL AG	25.28x	2.3x	12.42x	+1.50%	24.46B
Average	41.34x	4.48x	21.77x	+1.45%	57.92B
Weighted average by Cap.	34.00x	3.36x	18.26x	+1.67%