As of 2024-12-15, the Intrinsic Value of Rogers Corp (ROG) is
147.14 USD. This ROG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 104.89 USD, the upside of Rogers Corp is
40.30%.
The range of the Intrinsic Value is 101.97 - 289.95 USD
147.14 USD
Intrinsic Value
ROG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.97 - 289.95 |
147.14 |
40.3% |
| DCF (Growth 10y) |
124.06 - 340.42 |
176.57 |
68.3% |
| DCF (EBITDA 5y) |
141.45 - 203.07 |
175.98 |
67.8% |
| DCF (EBITDA 10y) |
152.39 - 237.97 |
195.24 |
86.1% |
| Fair Value |
17.24 - 17.24 |
17.24 |
-83.56% |
| P/E |
32.46 - 88.84 |
66.24 |
-36.8% |
| EV/EBITDA |
77.53 - 127.30 |
104.30 |
-0.6% |
| EPV |
36.89 - 53.72 |
45.31 |
-56.8% |
| DDM - Stable |
21.48 - 86.94 |
54.21 |
-48.3% |
| DDM - Multi |
73.20 - 237.67 |
112.79 |
7.5% |
ROG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,957.25 |
| Beta |
1.28 |
| Outstanding shares (mil) |
18.66 |
| Enterprise Value (mil) |
1,810.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.73% |
| Cost of Debt |
5.18% |
| WACC |
8.66% |