What is Rogers Corp worth?
With the base-case assumptions below, a discounted cash flow model on Rogers Corp's reported free cash flow gives $64.29 per share. The share price was $137.76 on September 25, 2026, 114% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -5.0% | 10.0% | $44.21 | -68% |
| Base | 0.0% | 9.0% | $64.29 | -53% |
| Bull | 5.0% | 8.0% | $101.78 | -26% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $78.18 | $82.34 | $87.43 | $93.79 | $101.96 |
| 8.0% | $67.87 | $70.57 | $73.76 | $77.59 | $82.27 |
| 9.0% | $60.31 | $62.16 | $64.29 | $66.77 | $69.71 |
| 10.0% | $54.53 | $55.85 | $57.33 | $59.03 | $60.99 |
| 11.0% | $49.97 | $50.93 | $52.00 | $53.21 | $54.58 |
Where the presets come from
Base: years 1 to 5 grow at Rogers Corp's revenue growth rate over the last 5 fiscal years (0.2% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions