The Discounted Cash Flow (DCF) valuation of Vishay Intertechnology Inc (VSH) is 24.85 USD. With the latest stock price at 17.60 USD, the upside of Vishay Intertechnology Inc based on DCF is 41.2%.
Range | Selected | |
WACC / Discount Rate | 7.8% - 9.9% | 8.8% |
Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
Fair Price | 21 - 30.54 | 24.85 |
Upside | 19.3% - 73.5% | 41.2% |
(USD in millions) | Projections | |||||
12-2023 | 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | |
Revenue | 3,402 | 2,945 | 3,088 | 3,452 | 3,521 | 3,677 |
% Growth | 3% | -13% | 5% | 12% | 2% | 4% |
Cost of goods sold | (2,428) | (2,101) | (2,203) | (2,463) | (2,512) | (2,624) |
% of Revenue | 71% | 71% | 71% | 71% | 71% | 71% |
Selling, G&A expenses | (478) | (414) | (434) | (485) | (495) | (517) |
% of Revenue | 14% | 14% | 14% | 14% | 14% | 14% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (29) | (25) | (26) | (29) | (30) | (31) |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Tax expense | (142) | (123) | (129) | (144) | (147) | (153) |
Tax rate | 30% | 30% | 30% | 30% | 30% | 30% |
Net profit | 326 | 282 | 295 | 330 | 337 | 352 |
% Margin | 10% | 10% | 10% | 10% | 10% | 10% |