investorscraft@gmail.com

Intrinsic ValueRentokil Initial plc (RTO.L)

Previous Close£450.70
Intrinsic Value
Upside potential
Previous Close
£450.70

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

Rentokil Initial plc operates as a global leader in route-based services, specializing in pest control, hygiene, and workwear solutions. The company serves a diverse clientele across commercial and residential sectors, leveraging its extensive service portfolio to address critical needs in sanitation, safety, and environmental management. With operations spanning North America, Europe, Asia, and the Pacific, Rentokil maintains a strong market presence through recurring revenue models tied to service contracts, ensuring stable cash flows. Its pest control division remains a core revenue driver, complemented by hygiene services and healthcare waste management, which benefit from regulatory tailwinds and heightened public health awareness. The company’s acquisition strategy, including the notable purchase of Terminix, has fortified its North American footprint, enhancing scale and cross-selling opportunities. Rentokil’s integrated service offerings and technological investments in digital pest monitoring position it as a differentiated player in the fragmented specialty services industry.

Revenue Profitability And Efficiency

Rentokil reported revenue of £5.44 billion for the period, with net income of £307 million, reflecting a margin of approximately 5.6%. Operating cash flow stood at £678 million, supported by disciplined cost management and recurring service income. Capital expenditures of £171 million indicate ongoing investments in technology and fleet modernization to sustain operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 12p underscores its earnings capacity, though leverage from acquisitions has elevated total debt to £4.11 billion. Rentokil’s capital allocation prioritizes growth investments and debt reduction, with free cash flow supporting dividends and strategic initiatives.

Balance Sheet And Financial Health

Rentokil’s balance sheet shows £909 million in cash against £4.11 billion in total debt, reflecting a leveraged but manageable position. The company’s liquidity and access to credit markets provide flexibility, though interest coverage metrics warrant monitoring given rising rates.

Growth Trends And Dividend Policy

Organic growth has been steady, supplemented by acquisitions like Terminix. A dividend of 9.09p per share signals commitment to shareholder returns, though payout ratios remain conservative to preserve capital for debt reduction and M&A.

Valuation And Market Expectations

At a market cap of £8.89 billion, Rentokil trades at a premium to peers, reflecting its market leadership and growth potential. Investors appear to price in synergies from recent acquisitions and long-term margin expansion.

Strategic Advantages And Outlook

Rentokil’s scale, geographic diversity, and recurring revenue model provide resilience against economic cycles. Near-term focus includes integrating acquisitions and leveraging digital tools to enhance service delivery. Regulatory tailwinds in hygiene and pest control support sustained demand, though execution risks and debt levels remain key watchpoints.

Sources

Company filings, Bloomberg

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