
Rollins Inc
NYSE:ROL

Intrinsic Value
The intrinsic value of one
ROL
stock under the Base Case scenario is
26.59
USD.
Compared to the current market price of 51.63 USD,
Rollins Inc
is
Overvalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rollins Inc
Fundamental Analysis

Rollins’ reliance on steady acquisition-driven expansion could strain profit margins if integration costs rise or synergies fail to materialize, limiting the company’s ability to maintain its historical growth trajectory.
Rollins’ high proportion of recurring revenue from long-term pest control contracts, particularly under the Orkin brand, provides stable cash flows that support reinvestment and shareholder returns.

Revenue & Expenses Breakdown
Rollins Inc
Balance Sheet Decomposition
Rollins Inc
Current Assets | 442.6m |
Cash & Short-Term Investments | 89.6m |
Receivables | 236.4m |
Other Current Assets | 116.6m |
Non-Current Assets | 2.4B |
PP&E | 539.3m |
Intangibles | 1.7B |
Other Non-Current Assets | 135.1m |
Free Cash Flow Analysis
Rollins Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Rollins Inc
Revenue
|
3.4B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
1.8B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
657.2m
USD
|
Other Expenses
|
-190.8m
USD
|
Net Income
|
466.4m
USD
|
ROL Profitability Score
Profitability Due Diligence
Rollins Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Rollins Inc's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
ROL Solvency Score
Solvency Due Diligence
Rollins Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Score
Rollins Inc's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ROL Price Targets Summary
Rollins Inc
According to Wall Street analysts, the average 1-year price target for
ROL
is 52.33 USD
with a low forecast of 39.71 USD and a high forecast of 63 USD.
Dividends
Current shareholder yield for ROL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ROL
stock under the Base Case scenario is
26.59
USD.
Compared to the current market price of 51.63 USD,
Rollins Inc
is
Overvalued by 49%.