ROG
Rogers Corp
Price:  
67.82 
USD
Volume:  
435,499.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ROG Intrinsic Value

20.50 %
Upside

What is the intrinsic value of ROG?

As of 2025-07-15, the Intrinsic Value of Rogers Corp (ROG) is 81.70 USD. This ROG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.82 USD, the upside of Rogers Corp is 20.50%.

The range of the Intrinsic Value is 63.09 - 122.23 USD

Is ROG undervalued or overvalued?

Based on its market price of 67.82 USD and our intrinsic valuation, Rogers Corp (ROG) is undervalued by 20.50%.

67.82 USD
Stock Price
81.70 USD
Intrinsic Value
Intrinsic Value Details

ROG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 63.09 - 122.23 81.70 20.5%
DCF (Growth 10y) 76.78 - 144.86 98.42 45.1%
DCF (EBITDA 5y) 105.77 - 133.06 117.51 73.3%
DCF (EBITDA 10y) 109.34 - 148.57 126.16 86.0%
Fair Value 4.56 - 4.56 4.56 -93.27%
P/E 14.82 - 46.48 30.59 -54.9%
EV/EBITDA 66.95 - 109.80 79.53 17.3%
EPV 23.85 - 29.29 26.57 -60.8%
DDM - Stable 6.90 - 19.38 13.14 -80.6%
DDM - Multi 44.91 - 100.74 62.44 -7.9%

ROG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,256.03
Beta 1.18
Outstanding shares (mil) 18.52
Enterprise Value (mil) 1,089.53
Market risk premium 4.60%
Cost of Equity 9.75%
Cost of Debt 5.17%
WACC 9.74%