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 $64.86 per share. The share price was $128.28 on November 10, 2026, 98% 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% | $44.78 | -65% |
| Base | 0.0% | 9.0% | $64.86 | -49% |
| Bull | 5.0% | 8.0% | $102.34 | -20% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $78.74 | $82.91 | $87.99 | $94.35 | $102.53 |
| 8.0% | $68.44 | $71.14 | $74.33 | $78.16 | $82.83 |
| 9.0% | $60.88 | $62.73 | $64.86 | $67.34 | $70.28 |
| 10.0% | $55.10 | $56.41 | $57.90 | $59.60 | $61.56 |
| 11.0% | $50.53 | $51.49 | $52.57 | $53.78 | $55.15 |
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