
Rolls-Royce Holdings PLC
LSE:RR

Intrinsic Value
The intrinsic value of one
RR
stock under the Base Case scenario is
495.46
GBX.
Compared to the current market price of 781.2 GBX,
Rolls-Royce Holdings PLC
is
Overvalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Rolls-Royce Holdings PLC
Fundamental Analysis


Revenue & Expenses Breakdown
Rolls-Royce Holdings PLC
Balance Sheet Decomposition
Rolls-Royce Holdings PLC
Current Assets | 21.5B |
Cash & Short-Term Investments | 5.8B |
Receivables | 7.9B |
Other Current Assets | 7.8B |
Non-Current Assets | 14.2B |
Long-Term Investments | 597m |
PP&E | 4.5B |
Intangibles | 4.4B |
Other Non-Current Assets | 4.7B |
Free Cash Flow Analysis
Rolls-Royce Holdings PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Rolls-Royce Holdings PLC
Revenue
|
18.9B
GBP
|
Cost of Revenue
|
-14.7B
GBP
|
Gross Profit
|
4.2B
GBP
|
Operating Expenses
|
-1.9B
GBP
|
Operating Income
|
2.3B
GBP
|
Other Expenses
|
192m
GBP
|
Net Income
|
2.5B
GBP
|
RR Profitability Score
Profitability Due Diligence
Rolls-Royce Holdings PLC's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Rolls-Royce Holdings PLC's profitability score is 43/100. 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 51/100. The higher the solvency score, the more solvent the company is.

Score
Rolls-Royce Holdings PLC's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RR Price Targets Summary
Rolls-Royce Holdings PLC
According to Wall Street analysts, the average 1-year price target for
RR
is 801.84 GBX
with a low forecast of 242.4 GBX and a high forecast of 1 207.5 GBX.
Dividends
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?
The intrinsic value of one
RR
stock under the Base Case scenario is
495.46
GBX.
Compared to the current market price of 781.2 GBX,
Rolls-Royce Holdings PLC
is
Overvalued by 37%.