Skip to content

Vishay Intertechnology, Inc. (VSH) — WACC Analysis

WACC Breakdown

Vishay Intertechnology, Inc. (VSH) has a weighted average cost of capital (WACC) of 8.2%. The cost of equity is 9.2%, derived from a beta of 1.00 and a risk-free rate of 5.0%. The after-tax cost of debt is 3.2%. The capital structure is 82.9% equity and 17.1% debt.

Interpretation

A WACC of 8.2% is moderate, reflecting the market's balanced risk assessment of Vishay Intertechnology, Inc..

Investors can compare VSH's WACC of 8.2% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

VSH WACC: 8.17% for Vishay Intertechnology, Inc.

Current inputs imply a 9.19% cost of equity and a 4.07% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Vishay Intertechnology, Inc. Common Stock (VSH) WACC Results
Weighted Average Cost of Capital
8.17%
Cost of Equity
9.19%
Risk-Free Rate4.96%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
3.22%
Pre-Tax Cost of Debt4.07%
Tax Rate21.00%
Tax Shield0.85%
Capital Structure
Equity: 82.93%($4724.08M)
Debt: 17.07%($972.29M)
Equity Component
7.62%
82.93% × 9.19%
Debt Component
0.55%
17.07% × 3.22%

Vishay Intertechnology, Inc. (VSH) WACC in context

Vishay Intertechnology, Inc. (VSH) currently screens with an estimated WACC of 8.17%. That blends a 9.19% cost of equity, a 4.07% pre-tax cost of debt, and a 82.93% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What VSH WACC implies

A 8.17% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates VSH

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 82.93% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.