As of 2025-07-04, the Intrinsic Value of Rockford Corp (ROFO) is 18.64 USD. This ROFO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.00 USD, the upside of Rockford Corp is 16.5%.

The range of the Intrinsic Value is 14.81 - 25.07 USD.

Is ROFO undervalued or overvalued?

Based on its market price of 16.00 USD and our intrinsic valuation, Rockford Corp (ROFO) is undervalued by 16.5%.

16.00 USD

Stock Price

18.64 USD

Intrinsic Value

Intrinsic Value Details

ROFO Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	14.81 - 25.07	18.64	16.5%
DCF (Growth Exit 10Y)	16.83 - 27.71	20.91	30.7%
DCF (EBITDA Exit 5Y)	14.35 - 21.1	17.78	11.1%
DCF (EBITDA Exit 10Y)	16.42 - 24.17	20.13	25.8%
Peter Lynch Fair Value	10.02 - 10.02	10.02	-37.39%
P/E Multiples	16.16 - 32.01	21.43	34.0%
EV/EBITDA Multiples	15.27 - 25.95	19.75	23.4%
Earnings Power Value	6.17 - 9.41	7.79	-51.3%
Dividend Discount Model - Stable	10.76 - 26.83	18.79	17.4%
Dividend Discount Model - Multi Stages	8.36 - 17.42	11.42	-28.6%

ROFO Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Garmin Ltd	149.54 - 368.14	207.78	-3.3%
Turtle Beach Corp	6.76 - 18.55	10.72	-38.6%
Powersoft SpA	14.92 - 34.2	20.42	3.9%
B & C Speakers SpA	13.09 - 25.8	17.21	2.7%
Viomi Technology Co Ltd	4.99 - 7.47	6.00	261.4%
Universal Electronics Inc	1.12 - 3.22	1.88	-72.9%
Lexibook Linguistic Electronic System SA	7.65 - 11.78	9.29	70.1%
D-Box Technologies Inc	0.26 - 0.41	0.32	9.2%
Singing Machine Company Inc	7.62 - 13.45	9.72	238.6%

ROFO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	61
Beta	0.41
Outstanding shares (mil)	4
Enterprise Value (mil)	67

Market risk premium	4.7%
Cost of Equity	10.35%
Cost of Debt	5%
WACC	7.7%