ROL
Rollins Inc
Price:  
44.00 
USD
Volume:  
2,008,716.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ROL Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Rollins Inc (ROL) is 38.79 USD. This ROL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.00 USD, the upside of Rollins Inc is %.

The range of the Intrinsic Value is 24.38 - 100.32 USD

44.00 USD
Stock Price
38.79 USD
Intrinsic Value
Intrinsic Value Details

ROL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.38 - 100.32 38.79 -11.9%
DCF (Growth 10y) 31.39 - 122.80 48.86 11.0%
DCF (EBITDA 5y) 18.89 - 24.08 20.46 -53.5%
DCF (EBITDA 10y) 25.68 - 34.73 28.87 -34.4%
Fair Value 13.33 - 13.33 13.33 -69.71%
P/E 18.34 - 23.08 21.17 -51.9%
EV/EBITDA 11.62 - 21.41 15.93 -63.8%
EPV 10.73 - 15.53 13.13 -70.2%
DDM - Stable 10.25 - 54.14 32.20 -26.8%
DDM - Multi 20.94 - 81.59 32.84 -25.4%

ROL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 21,291.16
Beta 0.59
Outstanding shares (mil) 483.89
Enterprise Value (mil) 21,678.11
Market risk premium 4.60%
Cost of Equity 7.82%
Cost of Debt 7.33%
WACC 7.76%