Valuation models
price $34.66 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused19.76 – 30.2923.9845% overvaluedDCF · Perpetuity growth · 10y22.21 – 33.9426.9229% overvaluedDCF · EBITDA exit · 5y40.44 – 44.2642.3018% undervaluedDCF · EBITDA exit · 10y39.54 – 46.7942.9919% undervaluedP/E · peers38.08 – 46.9244.5722% undervaluedP/E · own history54.16 – 63.2158.4641% undervaluedPEG—11.36205% overvaluedEV/EBITDA · peers32.40 – 49.5646.8326% undervaluedEV/Revenue · peers28.62 – 60.9740.4814% undervaluedEarnings power value8.90 – 13.8610.92217% overvaluedDividend discount12.65 – 33.6219.0782% overvaluedWall St. consensus target—34.002% aboveCost of capital (WACC)—8.06%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
23.98
Rollins closed at $34.66 — overvalued by 45% vs model.
19.76the model's range30.29
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
10.92 – 58.46
Wall St. target
34.00 2% above
Above model, 1y
27 of 30 days
How it is valued
Valued asMature & Stable
Moderate growth (~11% recent)Moderate margins (14% net margin)Pays dividendsModerately volatile earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.