ROL Rollins, Inc.
Consumer Cyclical
Price
$37.01
Intrinsic value
$11.09
Buy price
$8.87
Discount
-233.7%
DCF walkthrough
Near-term growth (g1)11.74%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $646,966,000.00
- Total debt
- $1,115,303,040.00
- Cash & STI
- $109,085,000.00
- Shares out.
- 481,389,000
Overvalued
Intrinsic value$11.09
Buy price (with MOS)$8.87
Current price$37.01
Discount to intrinsic value-233.7%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 35.0%
- Current ROE
- 38.3%
- Minimum ROE
- 29.1%
Debt quality
MODERATE- Debt / Equity
- 0.81x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.22x
Technical chart
Confluence: DOWNTREND (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 17.6%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.