NYSE · VSH
Technology · Semiconductors
$33.14▲ 1.59% ($0.52)at close
After hours$33.30▲ 0.48%·7:50 PM ET
Historical revenue grew by -1.35%/yr over the past 4 years.
Selected forecast · Base scenario
19.61%/yr · actual 10-year annualized revenue growth
Year 1 growth: 40%
Market-implied · Base operating assumptions + edited margins
Unavailable · flat 10-year annualized revenue growth
Reverse DCF solves revenue growth itself using Base operating assumptions and your edited margins. Changing forecast growth alone does not change the implied rate. This is a model-implied requirement, not an analyst forecast.
No supported revenue growth rate matches this price with these operating assumptions.
Price used
$33.14
Estimated value / share
Unavailable
Base scenario
Every projected year produces negative free cash flow, so the model returns a negative enterprise value. A discounted-cash-flow valuation cannot be defended on those inputs, so it is not shown.
Latest quarterly growth differs materially from the latest annual pace. It remains an observed growth input; review whether acceleration or a change in the business explains it.
Year 1 growth 40% · Ending margin 3.17% · Discount rate 12.97%
Assumption scenarios, not statistical confidence intervals.
Estimated from future revenue, operating margins, and the investment needed to support them.
There is not a stable run of positive FCFF to anchor a direct cash-flow CAGR, so the model should start from revenue and margin assumptions instead.
Is FCFF positive and has it been for 3+ consecutive years? Latest FCFF is not positive.
VSH
Price vs Fundamentals
The stock rose 115.76% over the last year. Revenue grew 42.05% over the trailing twelve months. Operating margin moved from -1.78% to 3.17%. Free cash flow grew 96.61% over the trailing twelve months.
The stock is trading toward the richer end of its historical P/E range (97th percentile) while business metrics are improving. More of the upside is already embedded in the multiple now.
Operating margin is at 3.17% — continued expansion would be needed to justify the premium. Revenue growth of 42.05% is encouraging, but any deceleration puts the stretched multiple at risk. This read changes if revenue, margins, and cash flow continue to improve faster than expected — in that case the richer multiple could still prove conservative.
Performance
Company profile
Vishay Intertechnology, Inc. is a global manufacturer and supplier of discrete semiconductors and passive electronic components, serving customers across Asia, Europe, and the Americas.
Market multiples
Stock splits
Every 2 shares became 3
Every 4 shares became 5
Every 20 shares became 21
Every 20 shares became 21
Every 20 shares became 21
Every 1 shares became 2
Every 20 shares became 21
Every 20 shares became 21
Profitability & growth
Analyst consensus
4
Buy
4
Hold
2
Sell
Analyst ratings tend to be lagging indicators. Use as one signal among many.
Earnings
Full quarter-by-quarter history of actuals vs estimates. Switch into compare mode to inspect one metric year-over-year.
Next report
Nov 4, 2026
Q4 FY26 · EPS est $0.29 · Revenue est $963.19M
View
Dividends
$0.40/shareQuarterlyDividend Achiever · 11yrAt RiskVSH pays a dividend with a 1.21% dividend yield, 11 consecutive years of growth, growing at 1.03% annually, covered -1.8× by free cash flow.
Dividend Yield
1.21%
Annual Div / Share
$0.40
5yr CAGR
+1.03%
Doubles every ~67.6yr
Payout Ratio
152.81%
At Risk
Dividend Growth Rate
3yr CAGR
+0%
5yr CAGR
+1.03%
10yr CAGR
+4.92%
Dividend History
Annualized dividend cycles per share
Income Projection
Today
$1/mo
In 5 yrs
$1/mo
In 10 yrs
$1/mo
| Today | In 5 yrs | In 10 yrs |
|---|---|---|
$12/yr $1/mo | $13/yr+5% $1/mo | $13/yr+11% $1/mo |
Yield-on-cost grows from 1.21% → 1.34% over 10yr
Analysis
Dividend Achiever
VSH has raised its dividend for 11 consecutive years — qualifying as a Dividend Achiever, demonstrating long-term commitment to shareholder income.
High payout ratio
With 152.81% of earnings paid as dividends, there is limited retained earnings for reinvestment — and a dividend cut becomes more likely if earnings decline.
Dividend exceeds free cash flow
Free cash flow covers only -1.80× the dividend. The company is paying out more than it generates in cash, which is unsustainable without borrowing or asset sales.
Market cap
$4.68B
P/E
132.96
EPS (TTM)
$0.25
Next earnings
Nov 4, 2026