ROG
Rogers Corp
Price:  
111.84 
USD
Volume:  
125,453.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ROG Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Rogers Corp (ROG) is 168.37 USD. This ROG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.84 USD, the upside of Rogers Corp is %.

The range of the Intrinsic Value is 121.82 - 284.99 USD

111.84 USD
Stock Price
168.37 USD
Intrinsic Value
Intrinsic Value Details

ROG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 121.82 - 284.99 168.37 50.5%
DCF (Growth 10y) 162.64 - 371.46 222.69 99.1%
DCF (EBITDA 5y) 154.34 - 183.25 168.87 51.0%
DCF (EBITDA 10y) 186.24 - 240.13 211.86 89.4%
Fair Value 19.65 - 19.65 19.65 -82.43%
P/E 46.43 - 104.18 76.30 -31.8%
EV/EBITDA 87.02 - 133.28 107.15 -4.2%
EPV 35.02 - 45.78 40.40 -63.9%
DDM - Stable 24.87 - 76.96 50.91 -54.5%
DDM - Multi 87.13 - 216.71 125.14 11.9%

ROG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,080.22
Beta 1.07
Outstanding shares (mil) 18.60
Enterprise Value (mil) 1,978.52
Market risk premium 4.60%
Cost of Equity 9.56%
Cost of Debt 5.29%
WACC 9.07%