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)
$52.01
Method range
$3.80 – $61.25
median $53.81
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 | $52.01 | +10.43% |
| Exit multiple | $55.60 | +18.06% |
| Analyst target | $61.25 | +30.04% |
| Graham number | $3.80 | -91.92% |
- Forward DCF$52.01
- Exit multiple$55.60
- Analyst target$61.25
- Graham number$3.80
Stock price
$47.10
FCF / share (TTM)
$0.23
3Y FCF CAGR
15.2%
Fair value @ hist. growth
$11.16
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
34.8%
per year over your projection horizon
Margin of safety -322.1% vs hist-growth DCF
Historical 3Y CAGR
15.2%
Your model implies
34.8%
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% |
|---|---|---|---|---|---|
| 6.2% | 30.3% | 28.9% | 27.5% | 25.7% | 23.8% |
| 7.2% | 33.7% | 32.6% | 31.4% | 30.1% | 28.5% |
| 8.2% | 36.8% | 35.9% | 34.8% | 33.7% | 32.5% |
| 9.2% | 39.6% | 38.8% | 38.0% | 37.0% | 36.0% |
| 10.2% | 42.3% | 41.6% | 40.8% | 40.0% | 39.1% |
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.
Net debt
$938M
Total debt − cash
Beta
0.73
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