Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 25/07/2026 am IST			5-day change	1st Jan Change
211.01 ^USD	-8.80%		-11.20%	+92.53%

21/07	Vicor Corporation, Q2 2026 Earnings Call, Jul 21, 2026
21/07	Vicor Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,558	2,368	1,998	2,181	4,894	9,618	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	96.53%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	9,121	9,008	8,805
Change	-	-57.4%	-15.63%	9.17%	105.93%	103.09%	-1.24%	-2.25%
P/E	101x	94.3x	37.8x	345x	42x	61x	34.8x	26.3x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	11.1x	8.91x	6.88x
PEG	-	-1.7x	0x	-3.9x	0x	1.9x	0.5x	0.8x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	15.9x	10.2x	8.39x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	15.1x	9.58x	7.68x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	46.3x	21.6x	16.6x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	56.8x	26.6x	19.4x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	145x	59.4x	36.2x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.69%	1.68%	2.76%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.26	0.57	1.19	0.14	2.61	3.46	6.063	8.017
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	359.4	399.1	405.1	359.1	452.7	604.2	940.3	1,147
EBITDA ¹	67.31	47.48	77.48	29.11	115.4	196.9	416.6	530.2
EBIT ¹	55.6	27.2	51.36	-1.31	81.83	160.4	338.4	454.1
Net income ¹	56.62	25.45	53.6	6.129	118.6	160.6	277.2	372.1
Net Debt ¹	-	-	-	-	-402.8	-497	-610	-813
Reference price ²	126.98	53.75	44.94	48.32	109.60	211.01	211.01	211.01
Nbr of stocks (in thousands)	43,768	44,049	44,450	45,134	44,653	45,581	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VICOR CORPORATION	60.99x	15.1x	46.32x	-	961.81Cr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.22x	2.48x	11.05x	2.78%	26TCr
SIEMENS AG	25.72x	3x	16.38x	2.07%	24TCr
SCHNEIDER ELECTRIC SE	28.85x	3.73x	17.22x	1.72%	17TCr
EATON CORPORATION PLC	34.74x	5.37x	22.89x	1.07%	16TCr
DELTA ELECTRONICS, INC.	43.95x	5.86x	25.43x	0.99%	14TCr
DELTA ELECTRONICS (THAILAND)	100.5x	13.91x	72.78x	0.3%	11TCr
VERTIV HOLDINGS CO.	49.73x	7.98x	32.47x	0.09%	11TCr
EMERSON ELECTRIC CO.	30.28x	4.95x	17.27x	1.49%	8.29TCr
AMETEK, INC.	33.4x	6.97x	21.73x	0.56%	5.55TCr
Average	42.64x	6.93x	28.35x	1.23%	13.48TCr
Weighted average by Cap.	36.78x	5.27x	23.74x	1.52%