ROG
Rogers Corp
Price:  
90.62 
USD
Volume:  
94,351.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ROG Intrinsic Value

61.00 %
Upside

As of 2025-02-06, the Intrinsic Value of Rogers Corp (ROG) is 145.94 USD. This ROG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.62 USD, the upside of Rogers Corp is 61.00%.

The range of the Intrinsic Value is 106.85 - 244.52 USD

90.62 USD
Stock Price
145.94 USD
Intrinsic Value
Intrinsic Value Details

ROG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 106.85 - 244.52 145.94 61.0%
DCF (Growth 10y) 130.36 - 286.41 175.08 93.2%
DCF (EBITDA 5y) 140.25 - 192.18 165.12 82.2%
DCF (EBITDA 10y) 153.91 - 222.42 185.18 104.4%
Fair Value 17.24 - 17.24 17.24 -80.98%
P/E 34.81 - 77.08 57.42 -36.6%
EV/EBITDA 75.48 - 125.81 96.92 7.0%
EPV 38.10 - 50.42 44.26 -51.2%
DDM - Stable 22.56 - 72.80 47.68 -47.4%
DDM - Multi 77.46 - 197.06 111.54 23.1%

ROG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,690.97
Beta 1.33
Outstanding shares (mil) 18.66
Enterprise Value (mil) 1,544.57
Market risk premium 4.60%
Cost of Equity 8.79%
Cost of Debt 5.18%
WACC 8.71%