Industrials · Environmental & Facilities Services · US stock · price as of 22 Oct 2026
Key indicators
Price
$35.31
52-week range
$29.29 – $66.14
Market cap
$17.0B
P/E (trailing)
32.1×
EV / EBITDA
20.4×
Free-cash-flow yield
3.6%
Dividend yield
2.1%
Revenue (last 12 months)
$3.9B
Revenue growth (3y a year)
11.7%
Operating margin
18.7%
Return on invested capital
27.5%
Net debt / EBITDA
0.7×
Fair value
Fair value (average of valid models)$39.89 middle half of models $38 – $45
Versus priceFair+13% to fair value
P/E multiple
$38.38
P/B multiple
$42.97
P/S multiple
$43.09
EV/EBITDA multiple
$38.12
EV/EBIT multiple
$44.88
EV/revenue multiple
$41.66
10-year DCF, EBITDA exit
$44.72
5-year DCF, EBITDA exit
$44.69
10-year DCF, revenue exit
$44.84
5-year DCF, revenue exit
$44.87
10-year DCF, growth exit
$27.73
5-year DCF, growth exit
$25.00
Dividend discount, stable
$50.60
Earnings power value
$26.90
Model uncertainty
Medium
X-Ray Score
61/ 100 · High confidence · ahead of 83% of sector peers
Valuation58
Growth73
Profitability73
Financial health38
Dividends62
Five-year price chart navy: price · brown: 200-day average · blue band: fair value range
Executive summary
Rollins provides pest and wildlife control services to homes and businesses, operating under brands such as Orkin. Technicians visit customers to treat and prevent problems with insects, rodents and termites. The company earns money from recurring service plans, one-time treatments and termite protection contracts, together with some franchise income. Because many customers renew regularly, revenue is fairly steady, although weather and seasonal pest activity affect demand.
Looking at the top line, revenue was $3.9 billion for the latest twelve months and it grew by 11.7% a year over three years. Operating margin was 18.7%, and return on invested capital is 28%. Its net debt to EBITDA ratio is 0.7 times. Shareholders receive a dividend with a yield of 2.1%.
StocksXray gives Rollins Inc an X-Ray Score of 61 out of 100 (high confidence), ahead of 83% of the S&P 500 stocks in its sector. Its strongest lens is growth (73) and its weakest is financial health (38).
Our fair value (the average of the valid models) is $39.89 (range $38.18 to $44.81). At $35.31 the stock trades 11% below that value, so the label is "Fair" with medium model uncertainty. Fair value is a range, not a price target.
XStocksXray
Rollins Inc (ROL)
Valuation history multiples at each fiscal year-end price; the last column uses today's price and the last twelve months
FY2021
FY2022
FY2023
FY2024
FY2025
Now
Price
$32.13
$34.74
$42.10
$45.28
$59.35
$35.31
Market cap
$15.8B
$17.1B
$20.6B
$21.9B
$28.7B
$17.0B
P/E
44.6×
46.3×
47.3×
47.2×
54.4×
32.1×
EV / revenue
6.5×
6.3×
6.7×
6.6×
7.8×
4.5×
EV / EBITDA
29.4×
29.1×
30.1×
28.9×
34.4×
20.4×
Price / free cash flow
42.2×
39.3×
41.6×
37.8×
44.2×
27.5×
Free-cash-flow yield
2.4%
2.5%
2.4%
2.6%
2.3%
3.6%
Price / book
14.2×
13.5×
17.9×
16.5×
20.9×
11.9×
Dividend yield
1.31%
1.24%
1.28%
1.36%
1.14%
2.07%
Fundamentals checklist ● 6 Good · ● 6 Average · ● 3 Bad · each check graded against the sector
Cash quality
Earnings backed by cash−3.4%Average
Free-cash-flow yield3.6%Average
Risk models
Altman Z score2.3×Bad
Piotroski F-Score5 of 9Bad
Growth
EPS growth (3y)13.3%Good
Free-cash-flow growth (3y)14.3%Average
Revenue growth (3y)11.7%Good
Growth consistency100%Good
Balance sheet
Current ratio0.6×Bad
Net debt / EBITDA0.7×Good
Interest cover21.8×Average
Valuation
Fair value vs price1.1×Good
EBIT / EV yield4.2%Average
Profitability
Return on invested capital27.5%Good
Operating margin18.7%Average
XStocksXray
Rollins Inc (ROL)
Financials US$ millions, from SEC filings; last column is the last twelve months
Income statement
FY21
FY22
FY23
FY24
FY25
LTM
Revenue
2,424
2,696
3,073
3,389
3,761
3,924
Gross profit
–
–
–
–
–
–
Operating income
448
493
583
657
726
732
Net income
357
369
435
466
527
532
Diluted EPS ($)
0.72
0.75
0.89
0.96
1.09
1.10
Free cash flow
375
435
496
580
650
619
Gross margin
–
–
–
–
–
–
Operating margin
18.5%
18.3%
19.0%
19.4%
19.3%
18.7%
Net margin
14.7%
13.7%
14.2%
13.8%
14.0%
13.6%
Balance sheet
FY21
FY22
FY23
FY24
FY25
LTM
Total assets
2,022
2,122
2,595
2,820
3,141
3,355
Cash
105
95
104
90
100
109
Total debt
–
–
–
395
610
703
Equity
1,111
1,267
1,156
1,331
1,374
1,430
Dividend per share ($)
0.42
0.43
0.54
0.62
0.68
0.71
Revenue and net income US$ billions: navy revenue, teal net income
Every number comes from SEC filings, end-of-day prices and the StocksXray models described on the methodology page. The X-Ray Score ranks each metric against the company's own sector. Fair value is the average of up to 15 valuation models, most of them anchored to the company's own multiples, so it stays near the price and should be read as a range, not a point. Analyst ratings, price targets and earnings-call summaries are not part of this report. Educational research, not financial advice; read the disclaimer.
