|
DCF -Bewertung der Rogers Corporation (ROG) |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Rogers Corporation (ROG) Bundle
Möchten Sie den inneren Wert der Rogers Corporation bewerten? Unser (ROG) DCF-Taschenrechner integriert reale Daten mit umfangreichen Anpassungsfunktionen, sodass Sie Ihre Prognosen verfeinern und Ihre Anlagestrategien verbessern können.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 802.6 | 932.9 | 971.2 | 908.4 | 830.1 | 841.0 | 852.1 | 863.3 | 874.6 | 886.1 |
| Revenue Growth, % | 0 | 16.24 | 4.1 | -6.46 | -8.62 | 1.31 | 1.31 | 1.31 | 1.31 | 1.31 |
| EBITDA | 152.1 | 172.6 | 196.5 | 138.7 | 85.3 | 140.0 | 141.8 | 143.7 | 145.6 | 147.5 |
| EBITDA, % | 18.95 | 18.51 | 20.23 | 15.27 | 10.28 | 16.65 | 16.65 | 16.65 | 16.65 | 16.65 |
| Depreciation | 71.4 | 43.3 | 45.9 | 51.1 | 49.4 | 50.2 | 50.9 | 51.5 | 52.2 | 52.9 |
| Depreciation, % | 8.9 | 4.64 | 4.72 | 5.63 | 5.95 | 5.97 | 5.97 | 5.97 | 5.97 | 5.97 |
| EBIT | 80.7 | 129.4 | 150.6 | 87.6 | 35.9 | 89.8 | 91.0 | 92.2 | 93.4 | 94.6 |
| EBIT, % | 10.05 | 13.87 | 15.51 | 9.64 | 4.32 | 10.68 | 10.68 | 10.68 | 10.68 | 10.68 |
| Total Cash | 191.8 | 232.3 | 235.9 | 131.7 | 159.8 | 179.7 | 182.1 | 184.4 | 186.9 | 189.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 164.0 | 202.9 | 237.2 | 211.4 | 163.3 | 184.3 | 186.7 | 189.1 | 191.6 | 194.1 |
| Account Receivables, % | 20.43 | 21.75 | 24.43 | 23.27 | 19.67 | 21.91 | 21.91 | 21.91 | 21.91 | 21.91 |
| Inventories | 102.4 | 133.4 | 182.4 | 153.5 | 142.3 | 134.3 | 136.1 | 137.9 | 139.7 | 141.6 |
| Inventories, % | 12.75 | 14.3 | 18.78 | 16.9 | 17.14 | 15.97 | 15.97 | 15.97 | 15.97 | 15.97 |
| Accounts Payable | 36.0 | 64.7 | 51.8 | 50.3 | 48.1 | 47.2 | 47.9 | 48.5 | 49.1 | 49.8 |
| Accounts Payable, % | 4.48 | 6.93 | 5.33 | 5.54 | 5.79 | 5.62 | 5.62 | 5.62 | 5.62 | 5.62 |
| Capital Expenditure | -40.4 | -71.1 | -116.8 | -57.0 | -56.1 | -63.4 | -64.3 | -65.1 | -66.0 | -66.8 |
| Capital Expenditure, % | -5.03 | -7.62 | -12.03 | -6.27 | -6.76 | -7.54 | -7.54 | -7.54 | -7.54 | -7.54 |
| Tax Rate, % | 23.91 | 23.91 | 23.91 | 23.91 | 23.91 | 23.91 | 23.91 | 23.91 | 23.91 | 23.91 |
| EBITAT | 58.9 | 110.7 | 125.1 | 65.0 | 27.3 | 70.4 | 71.3 | 72.3 | 73.2 | 74.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -140.5 | 41.6 | -42.0 | 112.3 | 77.7 | 43.3 | 54.3 | 55.0 | 55.8 | 56.5 |
| WACC, % | 6.51 | 6.53 | 6.53 | 6.51 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 | 6.52 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 218.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 59 | |||||||||
| Terminal Value | 2,333 | |||||||||
| Present Terminal Value | 1,701 | |||||||||
| Enterprise Value | 1,920 | |||||||||
| Net Debt | -135 | |||||||||
| Equity Value | 2,055 | |||||||||
| Diluted Shares Outstanding, MM | 19 | |||||||||
| Equity Value Per Share | 110.47 |
What You Will Get
- Real ROG Financials: Access to historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess Rogers Corporation’s future performance.
- User-Friendly Design: Designed for professionals while remaining accessible to newcomers.
Key Features
- Comprehensive ROG Data: Pre-filled with Rogers Corporation’s historical financial metrics and future projections.
- Customizable Parameters: Modify revenue growth rates, profit margins, WACC, tax rates, and capital expenditures as needed.
- Dynamic Valuation Framework: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to assess differing valuation results.
- User-Centric Interface: Intuitive and organized design suitable for both experts and novices.
How It Works
- Download: Obtain the pre-built Excel file containing Rogers Corporation's (ROG) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC as per your analysis.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the outcomes.
- Make Decisions: Leverage the valuation results to inform your investment strategy.
Why Choose This Calculator for Rogers Corporation (ROG)?
- Comprehensive Tool: Features DCF, WACC, and financial ratio analyses all in one solution.
- Customizable Inputs: Modify yellow-highlighted cells to explore different scenarios.
- Detailed Insights: Automatically computes Rogers Corporation’s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points.
- Professional Quality: Perfect for financial analysts, investors, and business consultants.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and dependable valuation models for portfolio assessments related to Rogers Corporation (ROG).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Rogers Corporation (ROG) stock.
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Tech Enthusiasts: Gain insights into the market valuation of technology companies like Rogers Corporation (ROG).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Rogers Corporation (ROG) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Rogers Corporation (ROG).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.