As of 2024-12-14, the Intrinsic Value of Rollins Inc (ROL) is
39.86 USD. This ROL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.77 USD, the upside of Rollins Inc is
-18.30%.
The range of the Intrinsic Value is 25.75 - 92.49 USD
39.86 USD
Intrinsic Value
ROL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.75 - 92.49 |
39.86 |
-18.3% |
| DCF (Growth 10y) |
34.39 - 117.74 |
52.13 |
6.9% |
| DCF (EBITDA 5y) |
20.07 - 27.54 |
22.00 |
-54.9% |
| DCF (EBITDA 10y) |
28.35 - 40.43 |
32.06 |
-34.3% |
| Fair Value |
14.37 - 14.37 |
14.37 |
-70.53% |
| P/E |
14.06 - 30.44 |
20.24 |
-58.5% |
| EV/EBITDA |
12.75 - 23.11 |
17.63 |
-63.9% |
| EPV |
10.67 - 15.02 |
12.84 |
-73.7% |
| DDM - Stable |
10.87 - 50.40 |
30.64 |
-37.2% |
| DDM - Multi |
22.23 - 75.74 |
33.87 |
-30.5% |
ROL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23,619.80 |
| Beta |
0.79 |
| Outstanding shares (mil) |
484.31 |
| Enterprise Value (mil) |
23,969.69 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.99% |
| Cost of Debt |
7.24% |
| WACC |
7.93% |