ROL - NYSE

Rollins, Inc.

Rollins, Inc.

ROLยทNYSE

$45.79

+1.7%
Consumer CyclicalPersonal Products & Services

Rollins, Inc., through its subsidiaries, provides pest and wildlife control services to residential and commercial customers in the United States and internationally. The company offers pest control services to residential properties protecting from common pests, including rodents, insects, and wildlife. It also provides workplace pest control solutions for customers across various end markets, such as healthcare, foodservice, and logistics. In addition, the company offers traditional and baiting termite protection, as well as ancillary services. It serves clients directly, as well as through franchisee operations. Rollins, Inc. was incorporated in 1948 and is headquartered in Atlanta, Georgia.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$22.05B
EPS1.0900
P/E Ratio55.17
Earnings Date07/22/2026
Rollins, Inc.

Rollins, Inc. Fair Value Envelope

ROL ยท NYSE

Our analysis suggests that ROL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $45.79, this represents a potential HIDDEN relative to our calculated worth for Rollins, Inc..

HIDDEN
Intrinsic Value
Current Price: $45.79

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$24.8B
+ Cash & Equivalents$100.0M
Firm Value$24.9B
- Debt$1.3B
Equity Value$23.6B
/ Shares Outstanding484,505,781B
DCF Value$49
UNDERVALUED BY 6%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$759.9M
$851.5M
$954.1M
$1.1B
$1.2B
$1.3B
$1.5B
$1.7B
$1.9B
$2.1B
Maintenance CapEx
-$6.3M
-$7.1M
-$7.9M
-$8.9M
-$9.9M
-$11.1M
-$12.5M
-$14.0M
-$15.6M
-$17.5M
Owner Earnings
$753.6M
$844.4M
$946.2M
$1.1B
$1.2B
$1.3B
$1.5B
$1.7B
$1.9B
$2.1B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$697.8M
$724.0M
$751.2M
$779.4M
$808.7M
$839.0M
$870.5M
$903.2M
$937.2M
$972.4M
Terminal Value represents 66.6% of Enterprise Value

Related Guides

Blog Categories

Continue your ROL research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.