Skip to content

Rollins, Inc. (ROL) — WACC Analysis

WACC Breakdown

Rollins, Inc. (ROL) has a weighted average cost of capital (WACC) of 7.7%. The cost of equity is 7.9%, derived from a beta of 0.46 and a risk-free rate of 5.2%. The after-tax cost of debt is 3.8%. The capital structure is 95.6% equity and 4.4% debt.

Interpretation

A WACC of 7.7% suggests that the market views Rollins, Inc. as relatively low-risk, with a lower cost of financing.

Investors can compare ROL's WACC of 7.7% against industry peers to gauge its relative financing costs. A beta of 0.46 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

ROL WACC: 7.75% for Rollins, Inc.

Current inputs imply a 7.93% cost of equity and a 4.78% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Rollins, Inc. Common Stock (ROL) WACC Results
Weighted Average Cost of Capital
7.75%
Cost of Equity
7.93%
Risk-Free Rate5.22%
Beta0.46
Market Risk Premium4.23%
Cost of Debt
3.78%
Pre-Tax Cost of Debt4.78%
Tax Rate21.00%
Tax Shield1.00%
Capital Structure
Equity: 95.64%($15.43B)
Debt: 4.36%($703.02M)
Equity Component
7.58%
95.64% × 7.93%
Debt Component
0.16%
4.36% × 3.78%

Rollins, Inc. (ROL) WACC in context

Rollins, Inc. (ROL) currently screens with an estimated WACC of 7.75%. That blends a 7.93% cost of equity, a 4.78% pre-tax cost of debt, and a 95.64% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What ROL WACC implies

A 7.75% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates ROL

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.46 and equity accounts for 95.64% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.