Valuation Vishay Intertechnology, Inc.

Stocks

Market Closed - NYSE 16:04:03 2026-08-14 EDT			5-day change	1st Jan Change
35.08 ^USD	+5.28%		-0.93%	+142.10%

08-13	Flip Electronics, LLC Announces Authorized Value-Added Reseller Partnership With Vishay Intertechnology, Inc	CI
08-12	Vishay Intertechnology Keeps Quarterly Dividend at $0.10 per Share, Payable Sept. 24, to Shareholders of Record Sept. 10	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	5,381	-	-
Change	-	-3.51%	8.52%	-30.6%	-14.62%	173.86%	-	-
Enterprise Value (EV) ¹	2,702	2,641	3,126	2,616	2,401	5,125	4,995	4,823
Change	-	-2.27%	18.37%	-16.31%	-8.23%	113.48%	-2.54%	-3.44%
P/E	10.7x	7.24x	10.4x	-73.7x	-207x	41.2x	19.5x	12.3x
PBR	1.82x	1.52x	1.52x	1.14x	0.94x	1.92x	1.89x	1.81x
PEG	-	0.2x	-0.5x	1x	3x	-0x	0x	0.2x
Capitalization / Revenue	0.98x	0.87x	0.97x	0.78x	0.64x	1.45x	1.25x	1.12x
EV / Revenue	0.83x	0.76x	0.92x	0.89x	0.78x	1.38x	1.16x	1.01x
EV / EBITDA	4.37x	3.41x	4.7x	8.24x	9.08x	11.1x	7.14x	5.18x
EV / EBIT	5.99x	4.33x	6.43x	24.5x	60.8x	21.4x	10.8x	7.06x
EV / FCF	11.3x	-	-	-17.9x	-27x	-53.4x	-9.03x	21.3x
FCF Yield	8.84%	-	-	-5.6%	-3.71%	-1.87%	-11.1%	4.69%
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%	1.12%	1.12%	1.11%
EPS ²	2.05	2.98	2.31	-0.23	-0.07	0.8518	1.803	2.864
Distribution rate	18.8%	13.4%	17.3%	-174%	-571%	46.2%	21.8%	13.6%
Net sales ¹	3,240	3,497	3,402	2,938	3,069	3,709	4,313	4,784
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	239.4	463.3	683.6
Net income ¹	298	428.8	323.8	-31.15	-8.978	131	282.3	463.8
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	35.08	35.08	35.08
Nbr of stocks (in thousands)	144,808	141,665	138,336	135,838	135,588	153,379	-	-
Announcement Date	2/8/22	2/8/23	2/7/24	2/5/25	2/4/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VISHAY INTERTECHNOLOGY, INC.	41.18x	1.38x	11.05x	1.12%	5.38B
NVIDIA CORPORATION	23.84x	13.44x	19.89x	0.34%	5,453B
BROADCOM INC.	43.64x	17.87x	26.3x	0.67%	1,870B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.36x	10.95x	14.83x	1.13%	1,941B
MICRON TECHNOLOGY, INC.	13.38x	8.13x	9.83x	0.05%	1,097B
SK HYNIX INC.	4.68x	2.91x	3.5x	0.23%	848B
AMD (ADVANCED MICRO DEVICES)	89.95x	16.29x	61.2x	-.--%	840B
INTEL CORPORATION	-44.43x	8.91x	24.78x	-.--%	539B
ARM HOLDINGS PLC	221.45x	48.64x	99.1x	-.--%	298B
TEXAS INSTRUMENTS INCORPORATED	32.89x	11.92x	22.11x	2.05%	255B
Average	44.90x	14.04x	29.26x	0.56%	1,315B
Weighted average by Cap.	30.42x	13.34x	22.83x	0.46%