investorscraft@gmail.com

Intrinsic ValueVishay Intertechnology, Inc. (VSH)

Previous Close$15.25
Intrinsic Value
Upside potential
Previous Close
$15.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vishay Intertechnology, Inc. operates as a global manufacturer of discrete semiconductors and passive electronic components, serving industries such as automotive, industrial, computing, consumer electronics, and telecommunications. The company generates revenue through the design, production, and sale of resistors, capacitors, inductors, diodes, and optoelectronic components. Vishay’s diversified product portfolio enables it to cater to a broad customer base, positioning it as a key supplier in the highly competitive electronics components market. The company leverages its extensive manufacturing footprint and R&D capabilities to maintain technological leadership, particularly in high-reliability applications. Vishay’s market position is reinforced by its long-standing relationships with OEMs and distributors, though it faces pricing pressures from commoditized segments. Its focus on operational efficiency and vertical integration helps mitigate margin compression in cyclical downturns.

Revenue Profitability And Efficiency

Vishay reported revenue of $2.94 billion for FY 2024, reflecting its scale in the electronic components sector. However, net income was negative at -$31.15 million, with diluted EPS of -$0.23, indicating margin challenges amid macroeconomic headwinds. Operating cash flow stood at $173.7 million, but capital expenditures of -$320.1 million suggest aggressive reinvestment, likely aimed at capacity expansion or technological upgrades.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight cyclical pressures, though its operating cash flow remains positive, signaling underlying operational resilience. High capital expenditures relative to cash flow indicate a focus on long-term growth, but this has temporarily strained profitability. Vishay’s ability to sustain R&D and manufacturing investments will be critical to improving capital efficiency in future periods.

Balance Sheet And Financial Health

Vishay maintains a solid liquidity position with $590.3 million in cash and equivalents, though total debt of $1.03 billion suggests moderate leverage. The balance sheet structure supports ongoing operations, but debt levels warrant monitoring, especially if interest rates remain elevated. The company’s ability to generate consistent cash flow will be key to managing its financial obligations.

Growth Trends And Dividend Policy

Despite recent profitability challenges, Vishay continues to pay a dividend of $0.40 per share, signaling confidence in its cash flow stability. Growth trends may hinge on recovery in end markets like automotive and industrial, where demand for electronic components remains robust long-term. The company’s capital allocation strategy balances reinvestment with shareholder returns.

Valuation And Market Expectations

The market likely prices Vishay with consideration for its cyclical exposure and margin recovery potential. Negative earnings in FY 2024 may weigh on near-term valuation multiples, but long-term investors may focus on its technological niche and cash-generating ability. Comparables in the semiconductor and passive components space could provide context for relative valuation.

Strategic Advantages And Outlook

Vishay’s vertically integrated manufacturing and broad product portfolio provide competitive advantages in cost control and customer diversification. The outlook depends on macroeconomic recovery and sustained demand in key sectors. Strategic investments in capacity and innovation could position the company for improved performance as industry conditions normalize.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount