investorscraft@gmail.com

Intrinsic Value of Rollins, Inc. (ROL)

Previous Close$55.26
Intrinsic Value
Upside potential
Previous Close
$55.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rollins, Inc. is a premier global consumer and commercial services company specializing in pest and termite control, wildlife removal, and ancillary services. Operating under well-known brands such as Orkin, HomeTeam Pest Defense, and Western Pest Services, the company serves residential and commercial customers across North America, Europe, Australia, and parts of Asia. Its revenue model is primarily subscription-based, with recurring service contracts forming the backbone of its financial stability. Rollins holds a dominant market position due to its extensive service network, brand recognition, and focus on environmentally responsible solutions. The pest control industry benefits from steady demand driven by urbanization, climate change, and heightened hygiene awareness, positioning Rollins for resilient growth. The company differentiates itself through integrated technology, such as remote monitoring and data-driven pest management, enhancing customer retention and operational efficiency. Its decentralized structure allows localized decision-making while leveraging corporate-scale resources for innovation and acquisitions.

Revenue Profitability And Efficiency

Rollins reported $3.39 billion in revenue for FY 2024, with net income of $466.4 million, reflecting a net margin of approximately 13.8%. Diluted EPS stood at $0.96, supported by disciplined cost management and pricing power. Operating cash flow of $607.7 million underscores strong cash conversion, while modest capital expenditures ($27.6 million) indicate capital-light operations. The company’s asset-light model and recurring revenue streams contribute to high operating leverage.

Earnings Power And Capital Efficiency

The company’s earnings power is reinforced by its high-margin service contracts and scalable operations. ROIC remains robust due to low capital intensity and efficient working capital management. Rollins’ ability to generate consistent free cash flow ($580 million after capex) supports reinvestment in growth initiatives and shareholder returns, with minimal reliance on debt financing.

Balance Sheet And Financial Health

Rollins maintains a conservative balance sheet with $89.6 million in cash and equivalents against $812.5 million in total debt, reflecting a manageable leverage profile. The company’s liquidity position is adequate, with operating cash flow comfortably covering interest obligations. Its financial health is further strengthened by predictable cash flows and a lack of significant near-term debt maturities.

Growth Trends And Dividend Policy

Organic growth is driven by customer acquisition and cross-selling, complemented by strategic acquisitions in fragmented markets. The dividend per share of $0.62 reflects a payout ratio aligned with historical trends, balancing reinvestment needs with shareholder returns. Rollins has a track record of steady dividend increases, supported by its resilient cash flow generation.

Valuation And Market Expectations

The market values Rollins at a premium multiple, reflecting its defensive business model and consistent execution. Investors price in mid-single-digit revenue growth and stable margins, with upside potential from accretive M&A and operational efficiencies. The stock’s valuation assumes sustained demand for pest control services and Rollins’ ability to maintain pricing power.

Strategic Advantages And Outlook

Rollins’ competitive edge lies in its brand equity, decentralized operational agility, and technology integration. Near-term headwinds include labor cost inflation, but long-term prospects remain favorable due to industry tailwinds and the company’s acquisition-driven expansion strategy. Management’s focus on ESG initiatives and customer retention should further solidify its market leadership.

Sources

10-K filings, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount