Valuation Rollins, Inc. Berne S.E.

Stocks

End-of-day quote Berne S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
30.21 ^CHF	+0.94%		+0.03%	-

08-05	Argus Downgrades Rollins to Hold From Buy	MT
07-30	Rentokil shares slump 18% on slower North America growth	RE

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	17,721	-	-
Change	-	6.9%	17.47%	6.2%	28.65%	-38.64%	-	-
Enterprise Value (EV) ¹	16,833	18,236	21,850	23,170	29,693	18,432	18,365	18,324
Change	-	8.33%	19.82%	6.04%	28.15%	-37.92%	-0.36%	-0.23%
P/E	48.2x	48.7x	49.1x	48.3x	55.1x	32x	28.6x	25.6x
PBR	-	-	18.3x	16.9x	21.1x	11.4x	9.68x	8.29x
PEG	-	8.64x	2.6x	6.14x	4.1x	5.68x	2.4x	2.2x
Capitalization / Revenue	6.94x	6.68x	6.88x	6.62x	7.68x	4.33x	3.98x	3.67x
EV / Revenue	6.94x	6.76x	7.11x	6.84x	7.89x	4.51x	4.13x	3.8x
EV / EBITDA	31.5x	30.8x	31x	30x	34.7x	20.5x	18.5x	16.7x
EV / EBIT	38.3x	37x	37.5x	34.3x	39.5x	23.8x	21.3x	19.1x
EV / FCF	45.8x	41.9x	44.1x	39.9x	45.7x	27.5x	23.8x	20.6x
FCF Yield	2.18%	2.39%	2.27%	2.5%	2.19%	3.64%	4.21%	4.86%
Dividend per Share ²	0.34	0.43	0.54	0.615	0.6775	0.7471	0.817	0.8803
Rate of return	0.99%	1.18%	1.24%	1.33%	1.13%	2.03%	2.22%	2.39%
EPS ²	0.71	0.75	0.89	0.96	1.09	1.151	1.289	1.437
Distribution rate	47.9%	57.3%	60.7%	64.1%	62.2%	64.9%	63.4%	61.3%
Net sales ¹	2,424	2,696	3,073	3,389	3,761	4,090	4,448	4,824
EBITDA ¹	534.2	592.9	705.1	771.5	855.1	900.2	993	1,099
EBIT ¹	440	493.4	583.2	675.1	752.2	775	863.1	957.6
Net income ¹	350.7	368.6	435	466.4	526.7	548.2	619.5	694.1
Net Debt ¹	-	241	712.5	722.9	814.3	711.7	644.6	603.1
Reference price ²	34.21	36.54	43.67	46.35	60.02	36.83	36.83	36.83
Nbr of stocks (in thousands)	492,049	492,472	484,038	484,305	481,151	481,145	-	-
Announcement Date	26/01/22	15/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ROLLINS, INC.	31.99x	4.51x	20.48x	2.03%	17.72B
RENTOKIL INITIAL PLC	28.85x	2.18x	10.33x	2.66%	12.3B
Average	30.42x	3.34x	15.40x	2.35%	15.01B
Weighted average by Cap.	30.70x	3.55x	16.32x	2.29%