Turbo-charge your stock research journey with our AI-powered Filings Search tool. Try now for FREE!
VSH
Vishay Intertechnology Inc
Price:  
17.6 
USD
Volume:  
2,160,648
United States | Electronic Equipment, Instruments & Components

VSH DCF Valuation - Growth Exit 5Y

41.2 %
Upside

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 Rate7.8% - 9.9%8.8%
Long-term Growth Rate 0.5% - 1.5%1.0%
Fair Price21 - 30.5424.85
Upside19.3% - 73.5%41.2%
17.60 USD
Stock Price
24.85 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

VSH DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202312-202412-202512-202612-202712-2028
Revenue3,4022,9453,0883,4523,5213,677
% Growth
3%-13%5%12%2%4%
Cost of goods sold(2,428)(2,101)(2,203)(2,463)(2,512)(2,624)
% of Revenue71%71%71%71%71%71%
Selling, G&A expenses(478)(414)(434)(485)(495)(517)
% of Revenue14%14%14%14%14%14%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(29)(25)(26)(29)(30)(31)
% of Revenue1%1%1%1%1%1%
Tax expense(142)(123)(129)(144)(147)(153)
Tax rate30%30%30%30%30%30%
Net profit326282295330337352
% Margin10%10%10%10%10%10%