ROLLINS INC (ROL)

Services-To Dwellings & Other Buildings

Latest Price

$37.97

TTM P/E

34.52

Normalized P/E

41.82

Div Yield

1.88%

Book Value

2.97

P/B Ratio

12.79

Valuation metrics

EPS: $1.09

Book value / share: $2.86

Formula: √(22.5 × EPS × BVPS)

Graham Number

$8.37

78% downside

Norm. op. income: $583M (median of 5yr)

Tax rate: 26%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$7.91

79% downside

Base FCF: $496M (median of recent 5yr)

Growth: 15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$36.03

5% downside

EPS: $1.09

Target P/E: 42×

Formula: EPS × P/E

P/E Fair Value

$45.78

+21% upside

54.9% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	28.62M	$1.53B	5.95%	+170.2K	2026-03-31
VANGUARD CAPITAL MANAGEMENT LLC	19.68M	$1.05B	4.09%	--	2026-03-31
VANGUARD PORTFOLIO MANAGEMENT LLC	16.46M	$879.0M	3.42%	--	2026-03-31
STATE STREET CORP	13.07M	$698.0M	2.72%	+222.8K	2026-03-31
GEODE CAPITAL MANAGEMENT, LLC	11.69M	$622.0M	2.43%	+1.53M	2026-03-31
FMR LLC	11.56M	$617.0M	2.40%	+910.1K	2026-03-31
KAYNE ANDERSON RUDNICK INVESTMENT MANAGEMENT LLC	9.70M	$518.0M	2.02%	+701.9K	2026-03-31
Invesco Ltd.	6.56M	$350.0M	1.36%	+474.4K	2026-03-31
MORGAN STANLEY	5.47M	$291.0M	1.14%	+1.82M	2026-03-31
Select Equity Group, L.P.	4.77M	$254.0M	0.99%	+3.27M	2026-03-31