Previous Close | $55.26 |
Intrinsic Value | $15.49 |
Upside potential | -72% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
10-K filings, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |