Valuation Vishay Intertechnology, Inc.

Stocks

Real-time Estimate Cboe BZX 22:03:45 04/09/2026 +04			5-day change	1st Jan Change
31.38 ^USD	+3.05%		+2.75%	+116.70%

09-03	Vishay Intertechnology Introduces Thin Film High Frequency Chip Resistors In Compact 0402 And 0603 Case Sizes	CI
09-01	Vishay Intertechnology Introduces Low Profile Common Mode Chokes for High Current Applications	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	4,670	-	-
Change	-	-3.51%	8.52%	-30.6%	-14.62%	137.72%	-	-
Enterprise Value (EV) ¹	2,702	2,641	3,126	2,616	2,401	4,415	4,284	4,113
Change	-	-2.27%	18.37%	-16.31%	-8.23%	83.9%	-2.95%	-4.01%
P/E	10.7x	7.24x	10.4x	-73.7x	-207x	36x	16.8x	10.8x
PBR	1.82x	1.52x	1.52x	1.14x	0.94x	1.67x	1.64x	1.57x
PEG	-	0.2x	-0.5x	1x	3x	-0x	0x	0.2x
Capitalization / Revenue	0.98x	0.87x	0.97x	0.78x	0.64x	1.26x	1.08x	0.98x
EV / Revenue	0.83x	0.76x	0.92x	0.89x	0.78x	1.19x	0.99x	0.86x
EV / EBITDA	4.37x	3.41x	4.7x	8.24x	9.08x	9.52x	6.12x	4.42x
EV / EBIT	5.99x	4.33x	6.43x	24.5x	60.8x	18.5x	9.12x	5.98x
EV / FCF	11.3x	-	-	-17.9x	-27x	-45.7x	-20.2x	15.9x
FCF Yield	8.84%	-	-	-5.6%	-3.71%	-2.19%	-4.96%	6.29%
Dividend per Share ²	0.385	0.4	0.4	0.4	0.4	0.3933	0.3933	0.39
Rate of return	1.76%	1.85%	1.67%	2.36%	2.76%	1.29%	1.29%	1.28%
EPS ²	2.05	2.98	2.31	-0.23	-0.07	0.8454	1.809	2.809
Distribution rate	18.8%	13.4%	17.3%	-174%	-571%	46.5%	21.7%	13.9%
Net sales ¹	3,240	3,497	3,402	2,938	3,069	3,706	4,313	4,775
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	238.5	469.8	688.2
Net income ¹	298	428.8	323.8	-31.15	-8.978	130.2	287.3	462
Net Debt ¹	-465.2	-415.2	-190.3	314.7	435.9	-255.6	-386	-557.6
Reference price ²	21.87	21.57	23.97	16.94	14.49	30.45	30.45	30.45
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.	36.02x	1.19x	9.52x	1.29%	4.67B
NVIDIA CORPORATION	22.83x	13.04x	19.73x	0.33%	5,516B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.26x	10.91x	14.79x	1.13%	1,953B
BROADCOM INC.	38.74x	16.28x	23.73x	0.73%	1,699B
MICRON TECHNOLOGY, INC.	13.19x	8.01x	9.67x	0.06%	1,082B
SK HYNIX INC.	4.57x	2.83x	3.4x	0.23%	857B
AMD (ADVANCED MICRO DEVICES)	79.62x	14.41x	54.17x	-.--%	745B
INTEL CORPORATION	-39.74x	8x	22.27x	-.--%	482B
ARM HOLDINGS PLC	193.74x	42.07x	85.82x	-.--%	259B
Average	41.25x	12.97x	27.01x	0.42%	1,400B
Weighted average by Cap.	27.30x	12.50x	21.02x	0.44%