US · ROG
Rogers Corporation
- Sector
- Technology · Hardware, Equipment & Parts
- Headquarters
- Chandler, AZ 85224-6155
- Website
- rogerscorp.com
Price · as of 2025-12-31
$134.44
Market cap 1.94B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $121.94 | -9.3% |
| Intrinsic Value(DCF) | $45.03 | -66.51% |
| Graham-Dodd Method(GD) | $31.70 | -76.42% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $37.43 | $111.87 | $358.56 | $26.28 | $120.02 |
| 2012 | $48.77 | $65.18 | $68.42 | $40.94 | $0.00 |
| 2013 | $63.81 | $78.42 | $0.00 | $36.96 | $34.23 |
| 2014 | $81.05 | $104.62 | $8.91 | $41.16 | $61.50 |
| 2015 | $60.50 | $97.81 | $4.66 | $34.88 | $32.56 |
| 2016 | $82.27 | $84.12 | $2.77 | $37.17 | $27.98 |
| 2017 | $138.35 | $139.99 | $152.11 | $51.33 | $142.02 |
| 2018 | $148.18 | $166.78 | $11.79 | $55.60 | $70.73 |
| 2019 | $111.17 | $99.03 | $0.00 | $48.87 | $26.07 |
| 2020 | $194.50 | $156.84 | $1.72 | $53.56 | $0.00 |
| 2021 | $273.01 | $220.65 | $7.67 | $68.83 | $136.35 |
| 2022 | $154.25 | $146.14 | $2.07 | $74.70 | $75.41 |
| 2023 | $115.90 | $124.17 | $0.00 | $63.56 | $6.11 |
| 2024 | $76.88 | $103.75 | $0.00 | $55.08 | $0.00 |
| 2025 | $111.91 | $121.94 | $2.10 | $31.70 | $0.00 |
AI valuation
Our deep-learning model estimates Rogers Corporation's (ROG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $121.94
- Current price
- $134.44
- AI upside
- -9.3%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$45.03
-66.51% upside
Graham-Dodd
$31.70
-76.42% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ROG | Rogers Corporation | $134.44 | 1.94B | -9% | -67% | -76% | — | -33.32 | 1.72 | 2.54 | 243.83 | — | 2.60 | 31.67% | 6.43% | -7.62% | -5.05% | 4.84% | -4.25% | 0.03 | — | 3.97 | 2.86 | -20.17 | -34000.00% | -233.00% | 4254.00% | 4.91% | 0.80 | 9.39% | 0.00% | 0.00% | 3.62% | 36.50 | 18.79 | 2.35 | 7.37 |
| ALIT | Alight, Inc. | $0.88 | 461.06M | +1,821% | -59% | — | — | -0.15 | 0.46 | 0.21 | -0.86 | -0.01 | -0.29 | 20.73% | 1.50% | -136.91% | -115.00% | 0.76% | -48.24% | 1.92 | 0.37 | 1.31 | 0.76 | -0.68 | 192414.00% | -300.00% | 9084.00% | 52.59% | 0.41 | 5.62% | 18.09% | -2.80% | 48.81% | 64.92 | 8.83 | 0.98 | -0.48 |
| BHE | Benchmark Electronics, In… | $57.81 | 2.08B | +5% | -60% | -41% | -90% | 83.69 | 1.89 | 0.78 | 18.48 | — | 1.89 | 10.13% | 2.94% | 0.93% | 2.25% | 2.69% | 1.18% | 0.37 | 3.88 | 2.28 | 1.12 | 0.73 | -5988.00% | 11.00% | -4523.00% | 4.11% | 0.20 | 7.27% | 0.00% | 0.00% | 1.29% | 27.69 | 25.35 | 0.81 | 3.16 |
| CNXN | PC Connection, Inc. | $60.95 | 1.54B | +90% | -60% | -33% | -42% | 18.41 | 1.69 | 0.54 | 8.85 | — | 1.84 | 18.77% | 3.56% | 2.91% | 9.19% | 15.44% | 6.32% | 0.00 | — | 2.90 | 2.51 | -1.50 | -61.00% | 252.00% | -6509.00% | 3.77% | 0.16 | 11.89% | 0.99% | 18.30% | 7.06% | 11.10 | 19.57 | 0.40 | 6.12 |
| CTS | CTS Corporation | $52.66 | 1.53B | +3% | -59% | -62% | -46% | 23.47 | 2.78 | 2.83 | 12.83 | 147.86 | 8.13 | 38.43% | 15.52% | 12.07% | 12.07% | 11.45% | 8.54% | 0.22 | 19.50 | 2.30 | 1.55 | 0.32 | 1587.00% | 500.00% | 710.00% | 5.63% | 0.93 | 15.09% | 0.31% | 7.30% | 3.97% | 18.71 | 18.21 | 2.91 | 6.93 |
| KDK | Kodiak AI, Inc. Common St… | $8.40 | 1.52B | — | — | — | -86% | — | — | — | — | — | — | 100.00% | -413.31% | -465.14% | 31.72% | 30.99% | -169.71% | -0.17 | -12.47 | 0.65 | 0.65 | -0.42 | 2258.00% | -1188.00% | 1495.00% | — | -1.63 | 27.19% | — | 0.00% | — | — | — | — | — |
| OUST | Ouster, Inc. | $18.95 | 1.14B | +62% | +224% | — | — | -3.88 | 2.08 | 3.39 | -2.81 | — | 2.31 | 36.42% | -93.77% | -87.35% | -53.83% | -235.27% | -31.98% | 0.11 | -57.15 | 2.80 | 2.48 | 0.32 | -7941.00% | 3341.00% | -7342.00% | -9.95% | -0.43 | -84.58% | 0.00% | 0.00% | 11.74% | -2.16 | -6.00 | 2.02 | -2.49 |
| PAR | PAR Technology Corporatio… | $16.39 | 665.29M | +89% | -53% | — | — | -8.13 | 0.83 | 1.51 | -37.85 | -0.58 | -2.49 | 40.53% | -15.10% | -18.54% | -9.95% | -6.01% | -6.14% | 0.49 | -11.36 | 1.66 | 1.15 | -12.11 | 139286.00% | 3016.00% | -484.00% | -4.44% | -0.19 | -2.67% | 0.00% | 0.00% | 0.00% | -14.67 | -33.10 | 2.22 | 0.63 |
| PLAB | Photronics, Inc. | $37.43 | 2.21B | +87% | -44% | -17% | -62% | 14.56 | 1.69 | 2.34 | 4.67 | 160.21 | 1.69 | 35.30% | 24.51% | 16.06% | 11.89% | 32.80% | 7.76% | 0.00 | 3784.75 | 5.37 | 4.82 | -1.64 | 909.00% | -204.00% | -5428.00% | 3.00% | 1.49 | 10.96% | 0.00% | 0.00% | 4.90% | 6.72 | 23.44 | 1.65 | 7.68 |
| VYX | NCR Voyix Corporation | $7.64 | 1.06B | +189% | -60% | — | -87% | 25.08 | 0.91 | 0.39 | 74.08 | — | -2.35 | 23.60% | 0.97% | 1.56% | 3.55% | 0.51% | 1.00% | 1.15 | 0.43 | 1.04 | 0.66 | 37.76 | -10739.00% | -492.00% | 745.00% | -35.60% | -0.20 | -18.38% | 1.42% | 35.70% | 15.47% | 82.63 | -5.73 | 0.80 | 1.15 |
About Rogers Corporation
Rogers Corporation designs, develops, manufactures, and sells engineered materials and components worldwide. It operates through Advanced Electronics Solutions (AES), Elastomeric Material Solutions (EMS), and Other segments. The AES segment offers circuit materials, ceramic substrate materials, busbars, and cooling solutions for applications in electric and hybrid electric vehicles (EV/HEV), wireless infrastructure, automotive, telematics and thermal solutions, aerospace and defense, mass transit, clean energy, connected devices, and wired infrastructure markets. This segment sells its products under the curamik, ROLINX, RO4000, RO3000, RT/duroid, CLTE Series, TMM, AD Series, DiClad, CuClad Series, Kappa, COOLSPAN, TC Series, 92ML, IsoClad, MAGTREX, XTremeSpeed RO1200, IM Series, 2929 Bondply, 3001 Bondply Film, and SpeedWave names. The EMS segment provides engineered material solutions, including polyurethane and silicone materials used in cushioning, gasketing, sealing, and vibration management applications; customized silicones used in flex heater and semiconductor thermal applications; and polytetrafluoroethylene and ultra-high molecular weight polyethylene materials used in wire and cable protection, electrical insulation, conduction and shielding, hose and belt protection, vibration management, cushioning, gasketing and sealing, and venting applications. This segment sells its products under the PORON, BISCO, DeWAL, ARLON, eSORBA, Griswold, XRD, Silicone Engineering, and R/bak names. The Other segment provides elastomer components; and elastomer floats for level sensing in fuel tanks, motors, and storage tanks for applications in the general industrial and automotive markets under the ENDUR and NITROPHYL names. Rogers Corporation was founded in 1832 and is headquartered in Chandler, Arizona.
- CEO
- Ali El-Haj
- Employees
- 3.2K
- Beta
- 0.39
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($45.03 ÷ $134.44) − 1 = -66.51% (DCF, example).