Rogers Corporation
Bear Case (25th pct.)
-79.5% vs price
Base Case (Median)
-70.0% vs price
Bull Case (75th pct.)
-65.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $29.86 | -79.5% | High (40%) |
| PE Comparable | $43.85 | -70.0% | Medium (25%) |
| Graham Number | $50.29 | -65.5% | Low (10%) |
| EV/EBITDA | $4.24 | -97.1% | Medium (20%) |
| EV/FCF | $122.72 | -15.9% | Medium (20%) |
Based on 5 out of 8 methods, ROG appears overvalued at the current price of $145.94. The base case fair value of $43.85 implies 70.0% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.