|
Market Closed -
London S.E.
19:35:25 25/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 1,481.40 GBX | -0.18% |
|
+2.17% | +28.82% |
| 09-24 | WINNERS & LOSERS: Vistry slims business; Raspberry Pi upbeat on outlook | AN |
| 09-23 | Bentley tests wealthy buyers' interest in going electric with first EV | RE |
Company Valuation: Rolls-Royce Holdings plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,239 | 7,783 | 25,062 | 47,756 | 96,220 | 122,939 | - | - |
| Change | - | -23.98% | 221.99% | 90.55% | 101.48% | 27.77% | - | - |
| Enterprise Value (EV) 1 | 15,340 | 10,979 | 27,014 | 47,281 | 94,248 | 120,042 | 119,089 | 117,522 |
| Change | - | -28.43% | 146.04% | 75.02% | 99.34% | 27.37% | -0.79% | -1.32% |
| P/E | 85.9x | -6.13x | 10.4x | 19x | 16.6x | 34.9x | 30.5x | 26.7x |
| PBR | -2.2x | -1.29x | -6.84x | -52.3x | 35.5x | 45.6x | 44.2x | 41.9x |
| PEG | - | 0x | -0x | 4.66x | 0x | -0.9x | 2.1x | 1.9x |
| Capitalization / Revenue | 0.94x | 0.61x | 1.63x | 2.68x | 4.8x | 5.21x | 4.69x | 4.23x |
| EV / Revenue | 1.4x | 0.87x | 1.75x | 2.65x | 4.7x | 5.09x | 4.55x | 4.04x |
| EV / EBITDA | 11.1x | 6.84x | 10.5x | 14.3x | 21.6x | 21.4x | 19.2x | 17x |
| EV / EBIT | 37.1x | 16.8x | 17x | 19.2x | 27.2x | 25.2x | 22.6x | 19.8x |
| EV / FCF | -10.6x | 22.4x | 21x | 19.5x | 28.8x | 29.9x | 25.2x | 21.1x |
| FCF Yield | -9.4% | 4.47% | 4.76% | 5.13% | 3.47% | 3.35% | 3.97% | 4.73% |
| Dividend per Share 2 | - | - | - | 0.06 | 0.095 | 0.1447 | 0.1636 | 0.1903 |
| Rate of return | - | - | - | 1.06% | 0.83% | 0.98% | 1.1% | 1.28% |
| EPS 2 | 0.0143 | -0.152 | 0.287 | 0.2987 | 0.6914 | 0.4239 | 0.4862 | 0.5557 |
| Distribution rate | - | - | - | 20.1% | 13.7% | 34.1% | 33.6% | 34.2% |
| Net sales 1 | 10,947 | 12,691 | 15,409 | 17,848 | 20,059 | 23,585 | 26,191 | 29,055 |
| EBITDA 1 | 1,385 | 1,605 | 2,568 | 3,317 | 4,362 | 5,619 | 6,192 | 6,904 |
| EBIT 1 | 414 | 652 | 1,590 | 2,464 | 3,462 | 4,771 | 5,267 | 5,944 |
| Net income 1 | 121 | -1,269 | 2,412 | 2,521 | 5,841 | 3,445 | 3,869 | 4,455 |
| Net Debt 1 | 5,101 | 3,196 | 1,952 | -475 | -1,972 | -2,898 | -3,850 | -5,417 |
| Reference price 2 | 1.23 | 0.93 | 3.00 | 5.69 | 11.50 | 14.81 | 14.81 | 14.81 |
| Nbr of stocks (in thousands) | 8,332,659 | 8,351,299 | 8,362,359 | 8,398,830 | 8,366,939 | 8,298,871 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 27/02/25 | 26/02/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.95x | 5.09x | 21.36x | 0.98% | 163B | |
| 38.32x | 6.92x | 28.97x | 0.55% | 339B | |
| 31.41x | 2.94x | 17.43x | 1.51% | 255B | |
| 17.05x | 1.65x | 11.9x | 2.7% | 120B | |
| 19.82x | 1.68x | 13.76x | 1.87% | 90.96B | |
| 25.73x | 1.83x | 12.75x | 2.01% | 73.85B | |
| 17.59x | 1.85x | 13.13x | 1.9% | 72.53B | |
| 28.79x | 3.16x | 13.9x | 1.43% | 52.25B | |
| 19.91x | 2.19x | 12.01x | 2.09% | 44.26B | |
| Average | 25.95x | 3.03x | 16.14x | 1.67% | 134.58B | |
| Weighted average by Cap. | 29.82x | 3.97x | 19.48x | 1.39% |
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
- Stocks
- RR. Stock
- Valuation Rolls-Royce Holdings plc
Select your edition
All financial news and data tailored to specific country editions
