Valuation Vishay Intertechnology, Inc.

Stocks

Real-time Estimate Cboe BZX 18:45:03 28/10/2026 GMT			5-day change	1st Jan Change
29.96 ^USD	+1.13%		-1.01%	+104.12%

10-13	Vishay Intertechnology, Inc. Through Vishay Semiconductors Introduces Four New Automotive Grade Optical Sensors	CI
10-08	Oppenheimer Adjusts Vishay Intertechnology Price Target to $45 From $42, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,167	3,056	3,316	2,301	1,965	4,545	-	-
Change	-	-3.51%	8.52%	-30.6%	-14.62%	131.32%	-	-
Enterprise Value (EV) ¹	2,702	2,641	3,126	2,616	2,401	4,290	4,191	3,966
Change	-	-2.27%	18.37%	-16.31%	-8.23%	78.7%	-2.31%	-5.36%
P/E	10.7x	7.24x	10.4x	-73.7x	-207x	35.1x	16.5x	10.9x
PBR	1.82x	1.52x	1.52x	1.14x	0.94x	1.63x	1.6x	1.53x
PEG	-	0.2x	-0.5x	1x	3x	-0x	0x	0.2x
Capitalization / Revenue	0.98x	0.87x	0.97x	0.78x	0.64x	1.23x	1.06x	0.96x
EV / Revenue	0.83x	0.76x	0.92x	0.89x	0.78x	1.16x	0.97x	0.84x
EV / EBITDA	4.37x	3.41x	4.7x	8.24x	9.08x	9.25x	5.99x	4.26x
EV / EBIT	5.99x	4.33x	6.43x	24.5x	60.8x	18x	8.97x	5.95x
EV / FCF	11.3x	-	-	-17.9x	-27x	-46.6x	-42.2x	13.9x
FCF Yield	8.84%	-	-	-5.6%	-3.71%	-2.14%	-2.37%	7.18%
Dividend per Share ²	0.385	0.4	0.4	0.4	0.4	0.3933	0.395	0.3933
Rate of return	1.76%	1.85%	1.67%	2.36%	2.76%	1.33%	1.33%	1.33%
EPS ²	2.05	2.98	2.31	-0.23	-0.07	0.8445	1.799	2.707
Distribution rate	18.8%	13.4%	17.3%	-174%	-571%	46.6%	22%	14.5%
Net sales ¹	3,240	3,497	3,402	2,938	3,069	3,706	4,302	4,738
EBITDA ¹	617.9	774.3	664.4	317.4	264.2	463.7	699.8	931.3
EBIT ¹	450.9	610.3	486.1	106.7	39.51	237.7	467.1	666.6
Net income ¹	298	428.8	323.8	-31.15	-8.978	129.8	287	445.4
Net Debt ¹	-465.2	-415.2	-190.3	314.7	435.9	-254.8	-354	-578.8
Reference price ²	21.87	21.57	23.97	16.94	14.49	29.63	29.63	29.63
Nbr of stocks (in thousands)	144,808	141,665	138,336	135,838	135,588	153,379	-	-
Announcement Date	08/02/22	08/02/23	07/02/24	05/02/25	04/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VISHAY INTERTECHNOLOGY, INC.	35.08x	1.16x	9.25x	1.33%	4.54B
NVIDIA CORPORATION	21.8x	12.44x	18.76x	0.35%	5,263B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.74x	10.65x	14.39x	1.12%	1,919B
BROADCOM INC.	36.96x	15.65x	22.99x	0.76%	1,634B
MICRON TECHNOLOGY, INC.	5.37x	3.31x	3.69x	0.07%	1,051B
AMD (ADVANCED MICRO DEVICES)	98.16x	17.71x	67.17x	-.--%	915B
SK HYNIX INC.	3.78x	2.34x	2.81x	0.25%	737B
INTEL CORPORATION	-40.87x	8.13x	22.68x	-.--%	493B
TEXAS INSTRUMENTS INCORPORATED	34.1x	12.79x	23.31x	1.87%	282B
Average	24.01x	9.35x	20.56x	0.64%	1,366B
Weighted average by Cap.	24.77x	11.43x	20.26x	0.49%