Vishay Intertechnology, Inc. (VSH) DCF Valuation

Vishay Intertechnology, Inc. (VSH) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Vishay Intertechnology, Inc. (VSH) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our (VSH) DCF Calculator allows you to evaluate Vishay Intertechnology, Inc. valuation using real-world financial data and provides complete flexibility to modify all essential parameters for enhanced projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,668.3 2,501.9 3,240.5 3,497.4 3,402.0 3,644.3 3,903.9 4,181.9 4,479.7 4,798.7
Revenue Growth, % 0 -6.24 29.52 7.93 -2.73 7.12 7.12 7.12 7.12 7.12
EBITDA 437.1 366.2 619.2 774.6 676.9 671.8 719.6 770.9 825.8 884.6
EBITDA, % 16.38 14.64 19.11 22.15 19.9 18.43 18.43 18.43 18.43 18.43
Depreciation 164.5 166.2 167.0 164.0 184.4 204.6 219.2 234.8 251.5 269.4
Depreciation, % 6.16 6.64 5.15 4.69 5.42 5.61 5.61 5.61 5.61 5.61
EBIT 272.6 200.0 452.1 610.6 492.5 467.2 500.5 536.1 574.3 615.2
EBIT, % 10.22 7.99 13.95 17.46 14.48 12.82 12.82 12.82 12.82 12.82
Total Cash 803.0 778.4 920.9 916.1 1,008.5 1,060.2 1,135.7 1,216.6 1,303.2 1,396.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 328.2 338.6 396.5 416.2 426.7
Account Receivables, % 12.3 13.54 12.23 11.9 12.54
Inventories 431.7 448.3 536.5 618.9 647.5 636.9 682.2 730.8 782.9 838.6
Inventories, % 16.18 17.92 16.56 17.7 19.03 17.48 17.48 17.48 17.48 17.48
Accounts Payable 173.9 196.2 254.0 189.1 191.0 242.1 259.4 277.9 297.6 318.8
Accounts Payable, % 6.52 7.84 7.84 5.41 5.61 6.64 6.64 6.64 6.64 6.64
Capital Expenditure -156.6 -123.6 -218.4 -325.3 -329.4 -266.3 -285.2 -305.6 -327.3 -350.6
Capital Expenditure, % -5.87 -4.94 -6.74 -9.3 -9.68 -7.31 -7.31 -7.31 -7.31 -7.31
Tax Rate, % 30.72 30.72 30.72 30.72 30.72 30.72 30.72 30.72 30.72 30.72
EBITAT 197.5 155.2 310.0 441.2 341.2 336.5 360.5 386.2 413.7 443.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -380.6 193.1 170.4 112.8 159.0 307.7 233.9 250.5 268.4 287.5
WACC, % 7.85 7.92 7.8 7.85 7.81 7.85 7.85 7.85 7.85 7.85
PV UFCF
SUM PV UFCF 1,081.5
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 289
Terminal Value 3,932
Present Terminal Value 2,695
Enterprise Value 3,777
Net Debt -25
Equity Value 3,802
Diluted Shares Outstanding, MM 140
Equity Value Per Share 27.11

What You Will Get

  • Real Vishay Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Vishay Intertechnology, Inc. (VSH).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Vishay.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Vishay’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Vishay Intertechnology, Inc. (VSH).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for your analysis of Vishay.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Vishay Intertechnology, Inc. (VSH).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to Vishay Intertechnology, Inc. (VSH).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Vishay Intertechnology, Inc. (VSH) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Vishay Intertechnology, Inc. (VSH).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of Vishay Intertechnology, Inc. (VSH).

How It Works

  • 1. Access the Template: Download and open the Excel file containing Vishay Intertechnology, Inc.'s (VSH) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures as needed.
  • 3. Instant Results: The DCF model automatically calculates the intrinsic value and NPV based on your inputs.
  • 4. Evaluate Scenarios: Analyze various forecasts to explore different valuation possibilities.
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Vishay Intertechnology, Inc. (VSH)?

  • All-in-One Tool: Features DCF, WACC, and financial ratio analyses tailored for Vishay Intertechnology, Inc. (VSH).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Vishay Intertechnology, Inc. (VSH).
  • Preloaded Information: Historical and projected data provide reliable starting points for analysis.
  • Expert Level: Perfect for financial analysts, investors, and business consultants focusing on Vishay Intertechnology, Inc. (VSH).

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessments involving Vishay Intertechnology, Inc. (VSH).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Deliver precise valuation analyses for clients interested in Vishay Intertechnology, Inc. (VSH) stock.
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into the market valuation of technology companies like Vishay Intertechnology, Inc. (VSH).

What the Template Contains

  • Preloaded VSH Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.