Vishay Intertechnology, Inc.

Vishay Intertechnology, Inc.

VSHยทNYSE

$63.98

-2.4%
TechnologySemiconductors

Vishay Intertechnology, Inc. manufactures and supplies discrete semiconductors and passive electronic components in Asia, Europe, and the Americas. It operates through six segments: Metal Oxide Semiconductor Field Effect Transistors (MOSFETs), Diodes, Optoelectronic Components, Resistors, Inductors, and Capacitors. The MOSFETs segment offers low- and medium-voltage TrenchFET MOSFETs, high-voltage planar MOSFETs, high voltage Super Junction MOSFETs, power integrated circuits, and integrated function power devices. The Diodes segment provides rectifiers, small signal diodes, protection diodes, thyristors/silicon-controlled rectifiers, and power modules. The Optoelectronic Components segment contains standard and customer specific optoelectronic components, such as infrared (IR) emitters and detectors, IR remote control receivers, optocouplers, solid-state relays, optical sensors, light-emitting diodes, 7-segment displays, and IR data transceiver modules. The Resistors segment offers resistors, which are basic components used in various forms of electronic circuitry to adjust and regulate levels of voltage and current. The Inductors segment provides inductors for use as an internal magnetic field to change alternating current phase and resist alternating current. The Capacitors segment offers capacitors, which store energy and discharge it when needed. The company sells its products under Siliconix, Dale, Draloric, Beyschlag, Sfernice, MCB, UltraSource, Applied Thin-Film Products, IHLP, HiRel Systems, Sprague, Vitramon, Barry, Roederstein, ESTA, and BCcomponents brands. It serves industrial, computing, automotive, consumer, telecommunications, power supplies, military, aerospace, and medical end markets. Vishay Intertechnology, Inc. was incorporated in 1962 and is headquartered in Malvern, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$8.71B
EPS-0.0661
P/E Ratio-967.93
Earnings Date08/05/2026
Vishay Intertechnology, Inc.

Vishay Intertechnology, Inc. Fair Value Envelope

VSH ยท NYSE

Our analysis suggests that VSH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $63.98, this represents a potential HIDDEN relative to our calculated worth for Vishay Intertechnology, Inc..

Intrinsic Value
Current Price: $63.98

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$34.6B
+ Cash & Equivalents$515.0M
Firm Value$35.2B
- Debt$1.2B
Equity Value$34.0B
/ Shares Outstanding135,588,403B
DCF Value$251
UNDERVALUED BY 292%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$256.6M
$357.2M
$497.2M
$692.2M
$963.5M
$1.3B
$1.9B
$2.6B
$3.6B
$5.0B
Maintenance CapEx
-$76.1M
-$105.9M
-$147.5M
-$205.3M
-$285.7M
-$397.8M
-$553.8M
-$770.9M
-$1.1B
-$1.5B
Owner Earnings
$180.5M
$251.2M
$349.8M
$486.9M
$677.8M
$943.5M
$1.3B
$1.8B
$2.5B
$3.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$167.1M
$215.4M
$277.6M
$357.9M
$461.3M
$594.6M
$766.4M
$987.9M
$1.3B
$1.6B
Terminal Value represents 80.5% of Enterprise Value