Vishay Intertechnology, Inc.
Bear Case (25th pct.)
-112.8% vs price
Base Case (Median)
-99.4% vs price
Bull Case (75th pct.)
-97.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-13.82 | -123.3% | High (40%) |
| PE Comparable | $0.25 | -99.6% | Medium (25%) |
| Growth Trajectory DCF | $0.41 | -99.3% | Medium (20%) |
| Graham Number | $1.86 | -96.9% | Low (10%) |
| EV/EBITDA | $21.28 | -64.2% | Medium (20%) |
| Earnings Power Value | $-10.22 | -117.2% | Medium (50%) |
Based on 6 out of 8 methods, VSH appears overvalued at the current price of $59.38. The base case fair value of $0.33 implies 99.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.