ROG
Rogers Corp
Price:  
119.38 
USD
Volume:  
139,254.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ROG Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Rogers Corp (ROG) is 159.67 USD. This ROG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.38 USD, the upside of Rogers Corp is %.

The range of the Intrinsic Value is 109.43 - 320.26 USD

119.38 USD
Stock Price
159.67 USD
Intrinsic Value
Intrinsic Value Details

ROG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 109.43 - 320.26 159.67 33.7%
DCF (Growth 10y) 131.34 - 370.23 188.85 58.2%
DCF (EBITDA 5y) 143.95 - 186.87 165.78 38.9%
DCF (EBITDA 10y) 159.60 - 229.21 192.28 61.1%
Fair Value 23.50 - 23.50 23.50 -80.31%
P/E 57.86 - 109.49 84.19 -29.5%
EV/EBITDA 92.01 - 129.28 109.51 -8.3%
EPV 34.65 - 49.61 42.13 -64.7%
DDM - Stable 30.18 - 123.48 76.83 -35.6%
DDM - Multi 76.19 - 253.36 118.49 -0.7%

ROG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,227.63
Beta 1.14
Outstanding shares (mil) 18.66
Enterprise Value (mil) 2,110.73
Market risk premium 4.60%
Cost of Equity 9.05%
Cost of Debt 5.26%
WACC 8.98%