ROG
Rogers Corp
Price:  
68.48 
USD
Volume:  
113,594.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ROG Intrinsic Value

21.80 %
Upside

What is the intrinsic value of ROG?

As of 2025-07-01, the Intrinsic Value of Rogers Corp (ROG) is 83.39 USD. This ROG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.48 USD, the upside of Rogers Corp is 21.80%.

The range of the Intrinsic Value is 64.48 - 124.29 USD

Is ROG undervalued or overvalued?

Based on its market price of 68.48 USD and our intrinsic valuation, Rogers Corp (ROG) is undervalued by 21.80%.

68.48 USD
Stock Price
83.39 USD
Intrinsic Value
Intrinsic Value Details

ROG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.48 - 124.29 83.39 21.8%
DCF (Growth 10y) 78.62 - 147.36 100.57 46.9%
DCF (EBITDA 5y) 106.07 - 132.64 118.54 73.1%
DCF (EBITDA 10y) 110.53 - 148.63 127.82 86.7%
Fair Value 4.56 - 4.56 4.56 -93.34%
P/E 15.04 - 53.15 32.26 -52.9%
EV/EBITDA 67.37 - 107.28 78.79 15.1%
EPV 24.15 - 29.47 26.81 -60.9%
DDM - Stable 7.07 - 19.72 13.40 -80.4%
DDM - Multi 46.25 - 102.71 64.06 -6.5%

ROG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,268.25
Beta 1.14
Outstanding shares (mil) 18.52
Enterprise Value (mil) 1,101.75
Market risk premium 4.60%
Cost of Equity 9.60%
Cost of Debt 5.17%
WACC 9.59%