* Note: Prices are in Million (M) USD.
Description:
Rentokil Initial plc offers route-based services in North America, the UK, the rest of Europe, Asia, the Pacific and internationally. The company is headquartered in Crawley, the United Kingdom.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $925 M
Debt : $4,141 M
EBITDA : $2,107 M
Net Debt (Debt - Cash): $3,216 M
Since Net Debt is covered by EBITDA within 2 years, 2 points assigned.
This criteria used industry in which company operates:
Sector: TRADE & SERVICES
Industry: SERVICES-MANAGEMENT SERVICES
Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 18.11
Since Forward PE Ratio is between 15 - 20, 3 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Average Free Cash Flow: $191 M
Average Revenue: $2,714 M
Revenue Converted To Free Cash Flow (%): 7%
Avg Free Cash Flow Growth Per Year (Last 5 Years): 12.56%
Since Free Cash Flow (FCF) to Revenue percentage is less than 15, 1 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $5,436 M
Revenue 4 Years Ago (2020-12-31): $2,789 M
Last 5 Years Average Revenue Growth: 19%
Since Revenue Growth is between 15 - 20, 4 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $506 M
Share Count 5 Years Ago (2020-12-31): $373 M
Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $1.41
Trailing 12-Month Earnings Per Share (EPS): $1.28
Average Earnings Per Share (EPS): $1.35
Dividend Per Share (DPS): $0
Payout Ratio: 0%
Dividend Yield: 3%
Since Dividend Per Share is less than or equal to 0, 0 point assigned.
Since Dividend Yield is greater than 2, 2 points assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Average ROE: 139%
Since Average ROE is greater than 20, 5 points assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $24
52-Week Low: $20
Threshold Price (15% Above 52-Week Low): $23
Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $12,458 M
Since Market Cap is between 10B - 100B, 2 points assigned.
% Exposure to Total Portfolio
Based on the market cap, we recommend do not exceed 3% exposure of Total Portfolio.
Value-Trade has assigned 22 points to above Rentokil Initial PLC (RTO) stock.
Last 2 Years Avg PE 33.22, Fair Value PE 15, Industry Based PE 15, Growth Based PE 18, RCFC Based PE 7. Based on these 5 values, average assigned is 17.64.
Value-Trades has assined P/E value 17.64. Since an average (Current Year EPS + Next Year EPS) earning per share is $1.34725.
The fair value of Rentokil Initial PLC (RTO) stock should be (17.64 x $1.34725) = $23.77
