As of 2024-12-11, the Intrinsic Value of Vishay Intertechnology Inc (VSH) is
24.85 USD. This VSH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.86 USD, the upside of Vishay Intertechnology Inc is
39.10%.
The range of the Intrinsic Value is 21.00 - 30.54 USD
24.85 USD
Intrinsic Value
VSH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.00 - 30.54 |
24.85 |
39.1% |
| DCF (Growth 10y) |
24.02 - 34.08 |
28.09 |
57.3% |
| DCF (EBITDA 5y) |
50.29 - 63.62 |
56.35 |
215.5% |
| DCF (EBITDA 10y) |
43.69 - 57.99 |
50.10 |
180.5% |
| Fair Value |
10.75 - 10.75 |
10.75 |
-39.83% |
| P/E |
17.63 - 42.94 |
29.84 |
67.1% |
| EV/EBITDA |
32.53 - 62.00 |
47.63 |
166.7% |
| EPV |
21.81 - 27.88 |
24.84 |
39.1% |
| DDM - Stable |
3.85 - 7.21 |
5.53 |
-69.0% |
| DDM - Multi |
18.00 - 25.60 |
21.10 |
18.1% |
VSH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,426.10 |
| Beta |
1.43 |
| Outstanding shares (mil) |
135.84 |
| Enterprise Value (mil) |
2,603.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.77% |
| Cost of Debt |
4.28% |
| WACC |
8.84% |