Fair value (multi-method)
Four independent methods triangulate what ROL is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$50.22
Method range
$4.47 – $55.26
median $52.42
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $50.22 | +15.52% |
| Exit multiple | $55.26 | +27.12% |
| Analyst target | $54.63 | +25.67% |
| Graham number | $4.47 | -89.72% |
- Forward DCF$50.22
- Exit multiple$55.26
- Analyst target$54.63
- Graham number$4.47
Stock price
$43.47
FCF / share (TTM)
$0.35
3Y FCF CAGR
15.2%
Fair value @ hist. growth
$15.94
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
28.8%
per year over your projection horizon
Margin of safety -172.7% vs hist-growth DCF
Historical 3Y CAGR
15.2%
Your model implies
28.8%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 15% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.4% | 24.5% | 23.3% | 22.0% | 20.5% | 18.7% |
| 7.4% | 27.7% | 26.7% | 25.6% | 24.4% | 23.0% |
| 8.4% | 30.5% | 29.7% | 28.8% | 27.8% | 26.7% |
| 9.4% | 33.2% | 32.4% | 31.6% | 30.8% | 29.8% |
| 10.4% | 35.6% | 35.0% | 34.3% | 33.5% | 32.7% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.96
Low vs growth
Net debt
$938M
Total debt − cash
Beta
0.75
Vs market benchmark
Frequently asked questions
Rollins (ROL) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks1.22% TTM
- Dividend Profile1.64% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History10 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.