Rollins Inc. (ROL) intrinsic value & 10-year financials
Rollins Inc. (ROL) has a Graham intrinsic value of $15.40 per share. At $33.45 on Oct 17, 2026, the stock trades 117% above that value. Over the last 10 fiscal years revenue grew 10.2% a year to $3.8B, with an average return on invested capital of 29.7%.
- Graham intrinsic value
- $15.40
- Share price (Oct 17, 2026)
- $33.45
- Price vs Graham value
- 117% above
- Market cap
- $16.2B
- Revenue (FY2025)
- $3.8B
- Revenue growth (10-yr CAGR)
- 10.2%
- ROIC (10-yr avg)
- 29.7%
- Free cash flow (FY2025)
- $650.0M
ROL 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.8B | $526.7M | $1.09 | $650.0M | 19.3% | 26.6% |
| FY2024 | $3.4B | $466.4M | $0.96 | $580.1M | 19.4% | 30.2% |
| FY2023 | $3.1B | $435.0M | $0.89 | $495.9M | 19.0% | 32.6% |
| FY2022 | $2.7B | $368.6M | $0.75 | $435.3M | 18.3% | 29.0% |
| FY2021 | $2.4B | $350.7M | $0.71 | $374.6M | 18.1% | 30.5% |
| FY2020 | $2.2B | $260.8M | $0.53 | $412.6M | 17.0% | 28.4% |
| FY2019 | $2.0B | $203.3M | $0.62 | $282.0M | 15.7% | 26.7% |
| FY2018 | $1.8B | $231.7M | $0.71 | $259.1M | — | 33.9% |
| FY2017 | $1.7B | $179.1M | $0.82 | $210.7M | — | 29.3% |
| FY2016 | $1.6B | $167.4M | $0.77 | $193.4M | — | 29.4% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Rollins, Inc. is a consistent compounder, expanding top-line revenue at 10.2% annually over the past decade.
Rollins, Inc. has earned high returns on invested capital, averaging 29.1% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Rollins, Inc. has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Rollins, Inc. is modeled at 3.9% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $15.40 per share.