Rollins, Inc. (R1OL34) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of Rollins, Inc. BRL 174, price BRL 158, upside +10.1%, quality 77 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Rollins, Inc. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 29, 2026.
How to read this chart
60‑month range R$148.03 – R$328.07 · fair‑value band R$115.07 – R$235.04 · the R$157.92 price screens below the R$173.91 fair value. Dashed = 300-day average. As of Sep 29, 2026.
Follow Rollins in your weekly email
Every Wednesday you see whether Rollins is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Rollins, Inc., through its subsidiaries, provides pest and wildlife control services and protection to residential and commercial customers in the United States and internationally. The company offers pest control services to residential properties protecting from common pests, including rodents, insects, and wildlife.
Show more
Rollins, Inc., through its subsidiaries, provides pest and wildlife control services and protection to residential and commercial customers in the United States and internationally. The company offers pest control services to residential properties protecting from common pests, including rodents, insects, and wildlife. It also provides workplace pest control solutions for customers across various end markets, such as healthcare, food service, and logistics. In addition, the company offers termite protection and ancillary services for both residential and commercial customers. It serves clients directly, as well as through franchisee operations. The company was formerly known as Rollins Broadcasting, Inc and changed its name to Rollins, Inc. in 1965. Rollins, Inc. was founded in 1901 and is headquartered in Atlanta, Georgia.
Stock analysis
Rollins, Inc. (R1OL34) currently trades at R$157.92, while our model-based Fair Value estimate is R$173.91, implying the stock looks roughly 9.2% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of R$140.68 per share, and 2 of the 26 models we run sit above the R$157.92 price.
Bear case: the Economic Profit group reads lowest at R$44.47, and 24 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: R$115.07 (bear) to R$235.04 (bull), the price of R$157.92 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 77/100 (high quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Rollins, Inc. reported revenue of $3.8B in FY2025 versus $2.7B in FY2022, a compound +11.7%/yr. Reported net income was $527M in FY2025, compounding +12.6%/yr from FY2022.
Key figures
Market cap R$112B (≈ $21.4B) · P/E ratio 28.0 · P/S ratio 3.93 · EPS (TTM) R$5.63 · Dividend yield 0.4% · Net margin 14.0% · Return on equity 38.7% · Return on assets (EBIT) 23.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 52% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 9% fair-value upside, at 10%, R1OL34 screens cheaper than that median.
Fair Value models
Bear R$115.07Fair Value R$173.91Bull R$235.04
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (R$3.73 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+11.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.7%
’22
’23
’24
’25
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+10.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.9%
Dividend (yield on the price)0.4%
Profit margin 2022 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.18% → 19%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+16.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+8.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +13.9% a year for the price and +5.5% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Personal Services · 37 stocks
Beats the industry median on 6/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score77 · Top 25%
Fair Value upside−30.9% · Bottom 25%
Profitability
Return on equity (TTM)38.7% · Top 25%
Return on assets15.0% · Top 25%
Net margin (TTM)13.8% · Top 25%
Operating margin (TTM)16.1% · Above median
Growth and dividend
Revenue growth10.2% · Above median
Dividend yield (TTM)0.4% · Bottom 25%
Balance sheet
Debt / equity0.35× · Above median
Valuation Multiplesvs Personal Services median · lower = cheaper
P/E (TTM)28.0× · Priciest 25%
P/B15.54× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Rollins, Inc. Fair Value". https://www.fairvalue-calculator.com/stock/R1OL34
Frequently asked questions
Is Rollins, Inc. (R1OL34) overvalued or undervalued?
As of Sep 29, 2026, our model estimates a fair value of R$173.91 versus a price of R$157.92, about +10% upside (undervalued).
What is the fair value of R1OL34?
Our model-based fair value for Rollins, Inc. is R$173.91 (as of Sep 29, 2026), built from audited fundamentals. The current price: R$157.92.
What is the quality score of R1OL34?
Rollins, Inc. has a Quality Score of 77/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Rollins, Inc. (R1OL34)?
Our model-based price target is the fair value of R$173.91 (as of Sep 29, 2026) from 26 valuation models. Cautious scenario R$115.07, optimistic scenario R$235.04. It is a calculation from audited fundamentals, not an analyst target.
What is the Rollins, Inc. stock forecast for 2026?
Our models put fair value at R$173.91, about +10% upside versus a price of R$157.92 (undervalued). Cautious scenario R$115.07, optimistic scenario R$235.04. The calculation is refreshed regularly with new filings.
What is the revenue of Rollins, Inc. (R1OL34)?
Rollins, Inc. reported trailing-twelve-month revenue of about $3.8B (latest available figure, as of Sep 29, 2026).
Does Rollins, Inc. pay a dividend?
Rollins, Inc. currently shows a dividend yield of about 0.44% relative to its recent price (as of Sep 29, 2026).
What growth is priced into Rollins, Inc. (R1OL34)?
For today's price to be fair in a discounted-cash-flow model, Rollins, Inc. would have to grow free cash flow by +16.6 % per year for five years (discount rate 11.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +11.7 % per year. As of Sep 29, 2026.
What discount rate (WACC) does the fair value of R1OL34 use?
Our models discount Rollins, Inc. at 11.5 %: a base by market capitalisation (large), damped by beta 0.75, country premium for Brazil. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Rollins, Inc. that is +16.6 % per year a year over ten years, using the same discount rate (11.5 %) and the same formula as our fair value.
How much growth has Rollins, Inc. (R1OL34) delivered so far?
Over the past 3 years revenue at Rollins, Inc. grew +11.7 % a year. The price currently implies +16.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Rollins, Inc. (R1OL34) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Rollins, Inc. (+16.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Rollins, Inc. (R1OL34)?
The free-cash-flow yield on the price is 4.47 %: that much free cash flow Rollins, Inc. produces per unit of market value. When it exceeds the discount rate of our models (11.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Rollins, Inc. (R1OL34)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Rollins, Inc. it is R$173.91 per share (as of Sep 29, 2026), against a price of R$157.92. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Rollins, Inc. stock overvalued or undervalued in 2026?
As of Sep 29, 2026, R1OL34 trades below its calculated fair value: price R$157.92, fair value R$173.91, a gap of about +10% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of R1OL34?
No. The price is what the market pays today (R$157.92); the fair value is what the company's own numbers justify (R$173.91). For Rollins, Inc. the two are R$15.99 per share apart. That gap is exactly why we show both numbers side by side.
How much is Rollins, Inc. worth?
The market values Rollins, Inc. at about R$112B (market capitalisation, as of Sep 29, 2026). Per share that is R$157.92; our models calculate a fair value of R$173.91 per share.
What do the bullish and bearish scenarios say about R1OL34?
Our models span a range for Rollins, Inc.: cautious scenario R$115.07, base R$173.91, optimistic R$235.04 per share (as of Sep 29, 2026, price R$157.92). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of R1OL34?
Rollins, Inc. trades at a price-to-earnings ratio of 28.0 (as of Sep 29, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of R$173.91 is built from several models across several years. Other multiples: PEG 3.2, P/B 15.5, P/S 5.6, EV/EBITDA 25.3.
What is the PEG ratio of R1OL34?
The PEG ratio of Rollins, Inc. is 3.22 (P/E divided by earnings growth, as of Sep 29, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Rollins, Inc. (R1OL34)?
Balance-sheet figures for Rollins, Inc. (as of Sep 29, 2026): return on equity 38.7%, debt of 0.35 per unit of equity. They feed the Quality Score of 77/100, which measures business quality independently of the share price.
How far is R1OL34 from its 52-week high?
Rollins, Inc. trades at R$157.92, about 52% below its 52-week high of R$328.07 and at the low of R$157.92 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of R$173.91 is for.
Which stocks are comparable to Rollins, Inc.?
From the same area (Consumer Cyclical) we also value Service Corporation, H&R Block, Inc, Frontdoor, Inc, Bright Horizons Family Solutions Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Rollins, Inc. stock attractive at the current price?
The data as of Sep 29, 2026: price R$157.92, calculated fair value R$173.91 (+10%), Quality Score 77/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of R1OL34 calculated?
We run Rollins, Inc. through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of R$173.91, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Rollins, Inc. currently trades 9 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Rollins, Inc. (R1OL34)?
The closing price on Oct 1, 2026 was R$157.92. Our model-based fair value is R$173.91, about +10% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Rollins, Inc. right now?
A fairly wide model range (R$115.07 to R$235.04) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. The data supports the verdict: every model runs on fully documented inputs.
Key figures of Rollins, Inc.
How large is the market capitalisation of Rollins, Inc. (R1OL34)?
The market capitalisation of Rollins, Inc. is R$112B (≈ $21.4B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Rollins, Inc. (R1OL34)?
The price-to-sales ratio of Rollins, Inc. is 3.93 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Rollins, Inc. (R1OL34)?
Earnings per share at Rollins, Inc. are R$5.63 (price ÷ EPS = P/E 28.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Rollins, Inc. (R1OL34)?
The dividend yield of Rollins, Inc. is 0.4% (payout 12.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Rollins, Inc. (R1OL34)?
The net margin of Rollins, Inc. is 14.0% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Rollins, Inc. (R1OL34)?
The return on equity (ROE) of Rollins, Inc. is 38.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Rollins, Inc. (R1OL34)?
On an EBIT basis the return on assets of Rollins, Inc. is 23.0% (avg 4y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Rollins, Inc. (R1OL34)?
The operating margin of Rollins, Inc. is 16.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Rollins, Inc. (R1OL34)?
Revenue at Rollins, Inc. is growing +10.2% versus a year earlier (3y avg +11.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Rollins, Inc. (R1OL34)?
Earnings per share at Rollins, Inc. are growing +1.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Rollins, Inc. (R1OL34) carry?
The net debt of Rollins, Inc. is $510M (fiscal year 2025, ≈ 0.8 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Rollins, Inc. in the live analysis
One click puts Rollins, Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
