Valuation Vishay Intertechnology, Inc.

Stocks

Real-time Estimate Cboe BZX 19:19:42 20/10/2026 +04			5-day change	1st Jan Change
28.32 ^USD	-0.77%		-11.13%	+94.79%

09-24	Vishay Intertechnology, Inc. Introduces Four Thick Film Resistor Sample Kits	CI
09-15	Vishay Intertechnology Introduces Four New Series Of Surface-Mount Standard Rectifiers In DFN6546A Package	CI

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	4,377	-	-
Change	-	-3.51%	8.52%	-30.6%	-14.62%	122.81%	-	-
Enterprise Value (EV) ¹	2,702	2,641	3,126	2,616	2,401	4,123	4,023	3,799
Change	-	-2.27%	18.37%	-16.31%	-8.23%	71.73%	-2.41%	-5.59%
P/E	10.7x	7.24x	10.4x	-73.7x	-207x	33.8x	15.9x	10.5x
PBR	1.82x	1.52x	1.52x	1.14x	0.94x	1.57x	1.54x	1.47x
PEG	-	0.2x	-0.5x	1x	3x	-0x	0x	0.2x
Capitalization / Revenue	0.98x	0.87x	0.97x	0.78x	0.64x	1.18x	1.02x	0.92x
EV / Revenue	0.83x	0.76x	0.92x	0.89x	0.78x	1.11x	0.94x	0.8x
EV / EBITDA	4.37x	3.41x	4.7x	8.24x	9.08x	8.89x	5.75x	4.08x
EV / EBIT	5.99x	4.33x	6.43x	24.5x	60.8x	17.3x	8.61x	5.7x
EV / FCF	11.3x	-	-	-17.9x	-27x	-44.8x	-40.5x	13.3x
FCF Yield	8.84%	-	-	-5.6%	-3.71%	-2.23%	-2.47%	7.5%
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%	1.38%	1.38%	1.38%
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	28.54	28.54	28.54
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.	33.79x	1.11x	8.89x	1.38%	4.38B
NVIDIA CORPORATION	21.71x	12.39x	18.69x	0.35%	5,242B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.02x	10.78x	14.61x	1.11%	1,932B
BROADCOM INC.	36.16x	15.3x	22.48x	0.78%	1,597B
MICRON TECHNOLOGY, INC.	5.23x	3.18x	3.55x	0.07%	1,024B
AMD (ADVANCED MICRO DEVICES)	94.26x	17x	64.47x	-.--%	878B
SK HYNIX INC.	3.6x	2.2x	2.65x	0.26%	699B
INTEL CORPORATION	-39.86x	7.99x	22.28x	-.--%	484B
TEXAS INSTRUMENTS INCORPORATED	32.39x	11.76x	22.03x	2.08%	252B
Average	23.26x	9.08x	19.96x	0.67%	1,346B
Weighted average by Cap.	24.26x	11.29x	19.86x	0.5%