Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq 01:30:00 26/08/2026 am IST			Pre-market 04:46:50 pm
194.62 ^USD	+2.44%		200.19	+2.86%

05/08	Vicor Insider Sold Shares Worth $650,308, According to a Recent SEC Filing	MT
29/07	Tranche Update on Vicor Corporation's Equity Buyback Plan announced on July 31, 2024.	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	8,973	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	83.36%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	8,476	8,363	8,160
Change	-	-57.4%	-15.63%	9.17%	105.93%	88.73%	-1.33%	-2.43%
P/E	101x	94.3x	37.8x	345x	42x	56.2x	32.1x	24.3x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	10.2x	8.22x	6.35x
PEG	-	-1.7x	0x	-3.9x	0x	1.7x	0.4x	0.8x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	14.9x	9.54x	7.83x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	14x	8.89x	7.12x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	43x	20.1x	15.4x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	52.8x	24.7x	18x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	134x	55.2x	33.6x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.74%	1.81%	2.98%
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	194.62	194.62	194.62
Nbr of stocks (in thousands)	43,768	44,049	44,450	45,134	44,653	46,107	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICOR CORPORATION	56.25x	14.03x	43.05x	-	897.33Cr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.17x	2.39x	10.72x	2.82%	26TCr
SIEMENS AG	26.54x	3.11x	16.94x	1.97%	26TCr
SCHNEIDER ELECTRIC SE	31.3x	4.01x	18.5x	1.56%	19TCr
EATON CORPORATION PLC	36.9x	5.4x	23.06x	1.05%	16TCr
DELTA ELECTRONICS, INC.	41.63x	5.58x	24.9x	1.02%	14TCr
VERTIV HOLDINGS CO.	42.33x	6.96x	28.04x	0.1%	9.85TCr
DELTA ELECTRONICS (THAILAND)	88.38x	11.27x	62.71x	0.36%	9.53TCr
EMERSON ELECTRIC CO.	31.71x	5.13x	17.82x	1.42%	8.64TCr
AMETEK, INC.	32.92x	6.85x	21.49x	0.56%	5.54TCr
Average	40.61x	6.47x	26.72x	1.21%	13.56TCr
Weighted average by Cap.	34.64x	4.83x	21.93x	1.53%