Rolls-Royce Holdings PLC
LSE:RR

Watchlist Manager
Rolls-Royce Holdings PLC Logo
Rolls-Royce Holdings PLC
LSE:RR
Watchlist
Price: 1 091 GBX 2.63% Market Closed
Market Cap: 91.8B GBX

Intrinsic Value

The intrinsic value of one RR stock under the Base Case scenario is 565 GBX. Compared to the current market price of 1 091 GBX, Rolls-Royce Holdings PLC is Overvalued by 48%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RR Intrinsic Value
565 GBX
Overvaluation 48%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Rolls-Royce Holdings PLC

What is Valuation History?
Ask AI Assistant
What other research platforms think about RR?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is RR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Rolls-Royce Holdings PLC.

Explain Valuation
Compare RR to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rolls-Royce Holdings PLC

Current Assets 22.5B
Cash & Short-Term Investments 6B
Receivables 7.5B
Other Current Assets 9B
Non-Current Assets 15.4B
Long-Term Investments 1.3B
PP&E 4.5B
Intangibles 4.5B
Other Non-Current Assets 5.2B
Current Liabilities 18.2B
Accounts Payable 2.3B
Accrued Liabilities 2.5B
Short-Term Debt 2m
Other Current Liabilities 13.4B
Non-Current Liabilities 17.3B
Long-Term Debt 2.8B
Other Non-Current Liabilities 14.5B
Efficiency

Free Cash Flow Analysis
Rolls-Royce Holdings PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rolls-Royce Holdings PLC

Revenue
19.5B GBP
Cost of Revenue
-14.5B GBP
Gross Profit
5B GBP
Operating Expenses
-1.8B GBP
Operating Income
3.2B GBP
Other Expenses
2.6B GBP
Net Income
5.8B GBP
Fundamental Scores

RR Profitability Score
Profitability Due Diligence

Rolls-Royce Holdings PLC's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

65/100
Profitability
Score

Rolls-Royce Holdings PLC's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

RR Solvency Score
Solvency Due Diligence

Rolls-Royce Holdings PLC's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
High Interest Coverage
Short-Term Solvency
Long-Term Solvency
53/100
Solvency
Score

Rolls-Royce Holdings PLC's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RR Price Targets Summary
Rolls-Royce Holdings PLC

Wall Street analysts forecast RR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RR is 1 194.48 GBX with a low forecast of 682.76 GBX and a high forecast of 1 512 GBX.

Lowest
Price Target
682.76 GBX
37% Downside
Average
Price Target
1 194.48 GBX
9% Upside
Highest
Price Target
1 512 GBX
39% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for RR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

RR Insider Trading
Buy and sell transactions by insiders

RR News

Other Videos
What is the Intrinsic Value of one RR stock?

The intrinsic value of one RR stock under the Base Case scenario is 565 GBX.

Is RR stock undervalued or overvalued?

Compared to the current market price of 1 091 GBX, Rolls-Royce Holdings PLC is Overvalued by 48%.

Back to Top