investorscraft@gmail.com

Intrinsic ValueRolls-Royce Holdings plc (RRU.DE)

Previous Close14.08
Intrinsic Value
Upside potential
Previous Close
14.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rolls-Royce Holdings plc is a global leader in integrated power systems, operating across aerospace, defense, and energy markets. The company’s Civil Aerospace segment dominates the commercial aero-engine sector, providing engines and aftermarket services to airlines worldwide, while its Defense segment supplies critical propulsion systems for military aircraft and naval vessels. Rolls-Royce’s Power Systems division delivers advanced power solutions, including nuclear systems for civil power generation, reinforcing its diversified industrial footprint. The ITP Aero segment further strengthens its portfolio with aeronautical engines and gas turbines, catering to both civil and defense applications. With a heritage dating back to 1906, Rolls-Royce has established itself as a trusted innovator in high-performance engineering, leveraging its technological expertise to maintain a competitive edge. The company’s market position is underpinned by long-term service agreements, which provide recurring revenue streams and enhance customer loyalty. Its global presence and strategic partnerships with major OEMs and governments solidify its role as a key player in the aerospace and defense sectors.

Revenue Profitability And Efficiency

Rolls-Royce reported revenue of €18.91 billion for the period, with net income reaching €2.52 billion, reflecting a robust recovery in its core markets. The company’s diluted EPS stood at €0.30, indicating improved profitability. Operating cash flow was strong at €3.78 billion, supported by efficient working capital management and aftermarket services. Capital expenditures of €519 million highlight ongoing investments in innovation and capacity expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-margin aftermarket services, which contribute significantly to recurring revenue. Rolls-Royce’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. This underscores the effectiveness of its asset-light service model and disciplined investment approach.

Balance Sheet And Financial Health

Rolls-Royce maintains a solid balance sheet with €5.33 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at €5.14 billion, reflecting prudent leverage management. The company’s financial health is further supported by its strong cash generation, which positions it well to meet obligations and fund growth opportunities.

Growth Trends And Dividend Policy

Rolls-Royce is poised for growth, benefiting from the rebound in global air travel and increased defense spending. The company reinstated its dividend at €0.071 per share, signaling confidence in its financial stability and commitment to shareholder returns. Future growth will likely be driven by advancements in sustainable aviation and energy solutions.

Valuation And Market Expectations

With a market capitalization of €84.56 billion and a beta of 1.62, Rolls-Royce is viewed as a higher-risk, higher-reward investment. The market expects continued recovery in its aerospace segment and growth in defense and power systems, supported by its technological leadership and global footprint.

Strategic Advantages And Outlook

Rolls-Royce’s strategic advantages include its technological expertise, long-term service agreements, and diversified revenue streams. The outlook remains positive, with opportunities in sustainable aviation and energy transition. However, macroeconomic uncertainties and supply chain challenges could pose risks. The company’s focus on innovation and operational efficiency positions it well for long-term success.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount