As of 2024-12-12, the Intrinsic Value of Vishay Precision Group Inc (VPG) is
33.55 USD. This VPG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.82 USD, the upside of Vishay Precision Group Inc is
35.20%.
The range of the Intrinsic Value is 26.52 - 48.55 USD
33.55 USD
Intrinsic Value
VPG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.52 - 48.55 |
33.55 |
35.2% |
| DCF (Growth 10y) |
29.52 - 51.50 |
36.61 |
47.5% |
| DCF (EBITDA 5y) |
46.07 - 61.23 |
53.75 |
116.6% |
| DCF (EBITDA 10y) |
43.39 - 60.42 |
51.54 |
107.7% |
| Fair Value |
16.09 - 16.09 |
16.09 |
-35.17% |
| P/E |
19.05 - 46.07 |
28.50 |
14.8% |
| EV/EBITDA |
43.67 - 67.02 |
56.91 |
129.3% |
| EPV |
25.43 - 33.36 |
29.39 |
18.4% |
| DDM - Stable |
7.70 - 21.03 |
14.36 |
-42.1% |
| DDM - Multi |
17.49 - 37.56 |
23.91 |
-3.7% |
VPG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
328.62 |
| Beta |
0.59 |
| Outstanding shares (mil) |
13.24 |
| Enterprise Value (mil) |
278.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.75% |
| Cost of Debt |
5.00% |
| WACC |
8.30% |