Rollins (ROL)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $14.7B, Rollins's free cash flow of $650M (fiscal 2025) would need to grow about 7% a year for the stock to be worth today's price. That is slower than the company has grown its free cash flow over the last 9 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Rollins's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from ROL's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Rollins's 10-K filings. The deep dive has 15+ years, quarters and every line.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $2.4B | $2.7B | $3.1B | $3.4B | $3.8B |
| Net income | $357M | $369M | $435M | $466M | $527M |
| Free cash flow | $375M | $435M | $496M | $580M | $650M |
| EPS (diluted) | $0.72 | $0.75 | $0.89 | $0.96 | $1.09 |
| Operating margin | 18.5% | 18.3% | 19.0% | 19.4% | 19.3% |
Where the revenue comes from
Revenue by products, fiscal 2025.
Superinvestors who own ROL
From each investor's latest 13F filing (what a 13F shows). 5 of the investors we track hold it.
| Investor | Last quarter | Value | % of portfolio | Quarter |
|---|---|---|---|---|
| Tom Gayner Markel Group Inc. |
Added | $63M | 0.48% | Q2 2026 |
| Mario Gabelli GAMCO Investors |
Trimmed | $55M | 0.49% | Q2 2026 |
| Ron Baron Baron Capital (BAMCO) |
Added | $42M | 0.06% | Q2 2026 |
| Cliff Asness AQR Capital Management |
Trimmed | $34M | 0.01% | Q2 2026 |
| Joel Greenblatt Gotham Asset Management |
Added | $8M | 0.02% | Q2 2026 |
Insider buying
Open-market purchases by Rollins's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
| Date | Insider | Shares | Price | Value |
|---|---|---|---|---|
| Mar 31, 2026 | April Mcclain Delaney |
0 | $53.40 | — |
| Mar 31, 2026 | April Mcclain Delaney |
0 | $53.40 | — |
| Mar 31, 2026 | April Mcclain Delaney |
0 | $53.40 | — |
| Feb 24, 2026 | Ro Khanna |
0 | $60.55 | — |
| Feb 24, 2026 | Ro Khanna |
0 | $60.55 | — |
| Feb 24, 2026 | Ro Khanna |
0 | $60.55 | — |
| Feb 20, 2026 | April Mcclain Delaney |
0 | $61.34 | — |
| Feb 20, 2026 | April Mcclain Delaney |
0 | $61.34 | — |
| Feb 20, 2026 | April Mcclain Delaney |
0 | $61.34 | — |
| Feb 18, 2026 | April Mcclain Delaney |
0 | $60.36 | — |
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when ROL trades at or below it.
Free accounts get 3 price alerts. No card needed.
In the full deep dive
Questions
What growth does Rollins's stock price imply?
At a market value of $14.7B, Rollins would need its free cash flow to grow about 7% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 9 years its free cash flow grew 14% a year.
Are Rollins insiders buying the stock?
10 open-market insider purchases of ROL in the last 12 months, from SEC Form 4 filings.
Which superinvestors own Rollins?
5 of the superinvestors Investingly tracks hold ROL in their latest 13F, including Tom Gayner, Mario Gabelli, Ron Baron.
Prices and ratios as of Oct 7, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.