VSH
Vishay Intertechnology Inc
Price:  
21.87 
USD
Volume:  
1,354,075.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VSH Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Vishay Intertechnology Inc (VSH) is 25.91 USD. This VSH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.87 USD, the upside of Vishay Intertechnology Inc is %.

The range of the Intrinsic Value is 22.56 - 30.77 USD

21.87 USD
Stock Price
25.91 USD
Intrinsic Value
Intrinsic Value Details

VSH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.56 - 30.77 25.91 18.5%
DCF (Growth 10y) 23.65 - 31.54 26.89 22.9%
DCF (EBITDA 5y) 37.58 - 53.65 46.09 110.7%
DCF (EBITDA 10y) 33.85 - 48.94 41.36 89.1%
Fair Value 39.45 - 39.45 39.45 80.36%
P/E 34.36 - 51.03 42.52 94.4%
EV/EBITDA 42.20 - 59.05 50.93 132.9%
EPV 21.45 - 27.25 24.35 11.4%
DDM - Stable 13.31 - 24.72 19.02 -13.0%
DDM - Multi 13.81 - 20.45 16.52 -24.5%

VSH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,025.50
Beta 0.89
Outstanding shares (mil) 138.34
Enterprise Value (mil) 2,870.96
Market risk premium 4.60%
Cost of Equity 10.91%
Cost of Debt 4.31%
WACC 9.79%