Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 05/08/2026 am IST			5-day change	1st Jan Change
226.48 ^USD	+6.06%		+17.88%	+106.64%

29/07	Tranche Update on Vicor Corporation's Equity Buyback Plan announced on July 31, 2024.	CI
27/07	Vicor Insider Sold Shares Worth $273,260, According to a Recent SEC Filing	MT

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	10,442	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	113.37%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	9,945	9,832	9,629
Change	-	-57.4%	-15.63%	9.17%	105.93%	121.44%	-1.14%	-2.06%
P/E	101x	94.3x	37.8x	345x	42x	65.5x	37.4x	28.3x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	11.9x	9.56x	7.39x
PEG	-	-1.7x	0x	-3.9x	0x	2x	0.5x	0.9x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	17.3x	11.1x	9.11x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	16.5x	10.5x	8.4x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	50.5x	23.6x	18.2x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	62x	29.1x	21.2x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	158x	64.9x	39.6x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.63%	1.54%	2.52%
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	226.48	226.48	226.48
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	65.46x	16.46x	50.51x	-	1.04TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.06x	2.53x	11.35x	2.69%	27TCr
SIEMENS AG	27.14x	3.14x	17.13x	1.96%	25TCr
SCHNEIDER ELECTRIC SE	31.53x	4.05x	18.67x	1.55%	19TCr
EATON CORPORATION PLC	39.67x	5.83x	24.99x	0.96%	17TCr
DELTA ELECTRONICS, INC.	39.38x	5.28x	23.71x	1.08%	13TCr
DELTA ELECTRONICS (THAILAND)	93.12x	12.01x	66.3x	0.34%	10TCr
VERTIV HOLDINGS CO.	45.41x	7.36x	29.68x	0.09%	10TCr
EMERSON ELECTRIC CO.	32.71x	5.26x	18.39x	1.39%	8.9TCr
AMETEK, INC.	34.82x	7.21x	22.46x	0.53%	5.82TCr
Average	42.83x	6.91x	28.32x	1.18%	13.87TCr
Weighted average by Cap.	35.96x	5.04x	22.84x	1.48%