US · VSH
Vishay Intertechnology, Inc.
- Sector
- Technology · Semiconductors
- Headquarters
- Malvern, PA 19355-2143
- Website
- vishay.com
Price · as of 2025-12-31
$29.58
Market cap 2.54B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $20.02 | -32.32% |
| Intrinsic Value(DCF) | $7.66 | -74.1% |
| Graham-Dodd Method(GD) | $8.27 | -72.06% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $9.27 | $52.67 | $4.47 | $17.41 | $5.28 |
| 2012 | $10.60 | $45.39 | $4.32 | $14.78 | $0.00 |
| 2013 | $11.52 | $45.32 | $5.89 | $16.88 | $12.10 |
| 2014 | $11.03 | $36.89 | $5.19 | $11.78 | $10.45 |
| 2015 | $10.04 | $24.40 | $3.62 | $2.78 | $0.00 |
| 2016 | $13.38 | $30.14 | $4.23 | $8.20 | $3.01 |
| 2017 | $16.95 | $32.57 | $6.87 | $6.06 | $0.00 |
| 2018 | $17.27 | $50.93 | $35.41 | $14.69 | $53.78 |
| 2019 | $15.88 | $27.85 | $2.55 | $9.35 | $0.00 |
| 2020 | $22.31 | $28.33 | $2.93 | $8.34 | $1.87 |
| 2021 | $17.16 | $34.50 | $5.73 | $15.39 | $74.89 |
| 2022 | $20.12 | $41.20 | $33.51 | $21.84 | $47.20 |
| 2023 | $22.18 | $39.97 | $11.70 | $19.93 | $12.66 |
| 2024 | $17.32 | $23.07 | $0.00 | $6.38 | $1.11 |
| 2025 | $19.15 | $20.02 | $0.00 | $8.27 | $0.00 |
AI valuation
Our deep-learning model estimates Vishay Intertechnology, Inc.'s (VSH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $20.02
- Current price
- $29.58
- AI upside
- -32.32%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$7.66
-74.1% upside
Graham-Dodd
$8.27
-72.06% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| VSH | Vishay Intertechnology, I… | $29.58 | 2.54B | -32% | -74% | -72% | — | -289.53 | 1.24 | 0.85 | 11.26 | — | 1.42 | 19.38% | 1.85% | -0.29% | -0.44% | 0.88% | -0.22% | 0.56 | 1.47 | 2.62 | 1.25 | 2.26 | -7126.00% | 448.00% | -3921.00% | -3.42% | 0.26 | -3.43% | 1.90% | -550.20% | 2.38% | 57.21 | -36.56 | 1.06 | 2.12 |
| AAOI | Applied Optoelectronics, … | $84.23 | 5.75B | -24% | +50% | -89% | — | -161.39 | 8.41 | 13.54 | -227.49 | — | 8.45 | 30.04% | -11.98% | -8.39% | -7.94% | -8.61% | -4.46% | 0.23 | -15.61 | 2.63 | 1.79 | 1.81 | -8578.00% | 8275.00% | 5445.00% | -2.83% | -0.68 | -33.62% | 0.00% | 0.00% | 2.79% | -112.10 | -35.09 | 13.43 | 8.60 |
| ACLS | Axcelis Technologies, Inc… | $82.61 | 2.56B | +26% | -55% | -37% | — | 22.74 | 2.64 | 3.26 | 14.90 | — | 2.64 | 44.91% | 14.22% | 14.33% | 11.75% | 17.47% | 8.87% | 0.04 | 22.24 | 4.77 | 2.75 | -0.64 | -3821.00% | -1757.00% | -1681.00% | 3.91% | 0.60 | 18.02% | 0.00% | 0.00% | 5.28% | 20.13 | 22.44 | 2.86 | 7.10 |
| ACMR | ACM Research, Inc. | $55.68 | 3.61B | +143% | +20% | -62% | +39% | 12.83 | 1.86 | 2.15 | 7.92 | 40.24 | 1.87 | 50.06% | 19.31% | 13.25% | 15.70% | 19.35% | 7.84% | 0.21 | 36.38 | 2.31 | 1.36 | -1.21 | 3190.00% | 4023.00% | -15011.00% | 4.15% | 0.24 | 11.36% | 0.41% | 5.30% | 8.46% | 9.47 | 20.42 | 1.83 | 2.76 |
| AI | C3.ai, Inc. | $7.95 | 1.09B | +319% | +49% | — | — | -11.76 | 4.05 | 8.72 | -8.52 | — | 4.05 | 60.62% | -83.39% | -74.21% | -33.73% | -286.31% | -27.97% | 0.01 | — | 6.86 | 6.67 | 0.51 | -427.00% | 2527.00% | -5082.00% | -1.31% | -0.31 | -39.22% | 0.00% | 0.00% | 0.00% | -8.19 | -59.75 | 6.83 | 9.21 |
| DIOD | Diodes Incorporated | $68.23 | 3.16B | -4% | -58% | -36% | -57% | 48.30 | 1.78 | 2.25 | 13.28 | 95.60 | 2.03 | 31.20% | 2.39% | 4.46% | 3.77% | 1.84% | 2.86% | 0.05 | 12.77 | 3.32 | 1.81 | -1.18 | 5053.00% | 1304.00% | 19551.00% | 4.10% | 0.57 | 8.66% | 0.00% | 0.00% | 2.65% | 86.28 | 22.31 | 2.06 | 6.04 |
| DQ | Daqo New Energy Corp. | $24.12 | 1.62B | +61% | +11% | +118% | +169% | -9.44 | 0.37 | 2.42 | 15.20 | — | 0.38 | -20.72% | -40.61% | -25.63% | -3.89% | -11.74% | -2.65% | 0.00 | — | 5.41 | 4.42 | 32.56 | -5096.00% | -3534.00% | -8448.00% | -7.67% | 0.11 | -5.36% | 0.00% | 0.00% | 0.00% | 1.69 | 3.71 | -0.69 | 2.20 |
| KLIC | Kulicke and Soffa Industr… | $69.72 | 3.65B | -37% | -69% | — | -100% | 11899.86 | 3.09 | 3.88 | 53.46 | — | 3.40 | 42.49% | -0.49% | 0.03% | 0.02% | -0.34% | 0.02% | 0.05 | -24.06 | 4.79 | 3.69 | -4.59 | -10032.00% | -738.00% | 54720.00% | 3.80% | 0.60 | 25.45% | 2.13% | 25382.60% | 5.96% | -639.74 | 21.40 | 3.15 | 8.26 |
| NVTS | Navitas Semiconductor Cor… | $9.00 | 2.07B | +256% | -49% | — | +119% | -16.79 | 4.43 | 42.76 | -14.93 | -70.20 | 8.64 | 31.03% | -190.03% | -254.71% | -29.55% | -36.21% | -26.27% | 0.01 | -101.10 | 4.99 | 4.61 | 1.99 | 2391.00% | -4488.00% | -3236.00% | -2.26% | -0.82 | -18.42% | 0.00% | 0.00% | 7.69% | -19.86 | -39.06 | 37.74 | 20.75 |
| POWI | Power Integrations, Inc. | $47.92 | 2.66B | -14% | -55% | — | -89% | 127.49 | 4.19 | 6.35 | 52.38 | — | 4.94 | 54.49% | 4.84% | 4.98% | 3.11% | 4.76% | 2.76% | 0.00 | — | 6.51 | 3.81 | -1.20 | -3036.00% | 586.00% | 3635.00% | 3.09% | 1.58 | 19.33% | 1.67% | 213.50% | 6.43% | 119.70 | 29.47 | 5.79 | 19.50 |
| WBTN | WEBTOON Entertainment Inc… | $11.25 | 1.5B | +146% | -50% | -94% | — | -7.88 | 0.82 | 0.89 | -5.51 | -23.90 | 1.92 | 25.14% | -7.47% | -10.67% | -11.24% | -10.48% | -8.24% | 0.01 | -2237.76 | 2.67 | 2.45 | 4.91 | 3297.00% | 512.00% | -16280.00% | 0.39% | 0.06 | 0.49% | 0.00% | 0.00% | 29.62% | -6.19 | 131.68 | 0.46 | 2.39 |
About Vishay Intertechnology, Inc.
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.
- CEO
- Joel Smejkal
- Employees
- 22.7K
- Beta
- 1.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.66 ÷ $29.58) − 1 = -74.1% (DCF, example).