investorscraft@gmail.com

Intrinsic Value of Rogers Corporation (ROG)

Previous Close$73.27
Intrinsic Value
Upside potential
Previous Close
$73.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rogers Corporation operates as a global leader in engineered materials and components, serving high-growth markets such as advanced electronics, electric vehicles (EVs), aerospace, and industrial applications. The company specializes in high-performance elastomers, ceramics, and circuit materials that enable next-generation technologies, including 5G infrastructure, automotive radar, and power electronics. Its revenue model is driven by innovation-led product differentiation, long-term customer partnerships, and a focus on mission-critical applications where reliability and performance are paramount. Rogers holds a strong competitive position due to its proprietary material science expertise, which allows it to address complex technical challenges in industries undergoing rapid transformation. The company’s diversified end-market exposure mitigates cyclical risks while positioning it to capitalize on secular trends like electrification, connectivity, and automation. Its market leadership in niche segments, such as high-frequency circuit materials for telecom and ADAS systems, provides pricing power and sticky customer relationships.

Revenue Profitability And Efficiency

Rogers reported revenue of $830.1 million for the period, with net income of $26.1 million, reflecting a net margin of approximately 3.1%. Diluted EPS stood at $1.40. Operating cash flow was robust at $127.1 million, indicating efficient working capital management. The absence of disclosed capital expenditures suggests disciplined reinvestment or potential reporting adjustments, warranting further scrutiny.

Earnings Power And Capital Efficiency

The company’s operating cash flow conversion appears healthy relative to net income, underscoring earnings quality. However, the modest net margin suggests pricing pressures or elevated R&D/sales costs. With minimal debt ($24.6 million) and a cash reserve of $159.8 million, Rogers maintains flexibility to fund growth initiatives or strategic acquisitions without compromising balance sheet strength.

Balance Sheet And Financial Health

Rogers exhibits a conservative capital structure, with cash and equivalents significantly exceeding total debt. The negligible leverage ratio implies low financial risk, while the liquidity position supports operational and strategic agility. Shareholders’ equity remains underpinned by tangible assets and intellectual property, though detailed asset composition is unavailable.

Growth Trends And Dividend Policy

Top-line growth is likely tied to adoption of its materials in EV and 5G markets, though profitability trends require monitoring. The company does not pay dividends, prioritizing reinvestment in innovation and market expansion. Historical growth drivers include technological tailwinds, but macroeconomic volatility could impact near-term demand cycles.

Valuation And Market Expectations

The market likely prices Rogers on growth potential in secular markets rather than current earnings, given its niche positioning. Valuation multiples may reflect premium for proprietary technology, though competitive threats and input cost inflation could temper expectations. Investor focus remains on execution in high-margin applications and scalability of its solutions.

Strategic Advantages And Outlook

Rogers’ differentiation lies in its material science IP and cross-industry applicability, but success hinges on sustaining innovation and customer design wins. Near-term challenges include supply chain normalization and EV adoption rates, while long-term opportunities center on global infrastructure upgrades and electrification. Prudent capital allocation will be critical to maintaining its technological edge.

Sources

Company filings (CIK 0000084748), disclosed financials for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount