Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq 16:00:00 2026-08-13 EDT			5-day change	1st Jan Change
226.64 ^USD	+0.23%		+3.62%	+106.79%

08-05	Vicor Insider Sold Shares Worth $650,308, According to a Recent SEC Filing	MT
07-29	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	10,566	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	115.91%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	10,069	9,956	9,753
Change	-	-57.4%	-15.63%	9.17%	105.93%	124.2%	-1.12%	-2.04%
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	9.57x	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	17.5x	11.2x	9.21x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	16.7x	10.6x	8.51x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	51.1x	23.9x	18.4x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	62.8x	29.4x	21.5x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	160x	65.7x	40.1x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.63%	1.52%	2.49%
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	226.64	226.64	226.64
Nbr of stocks (in thousands)	43,768	44,049	44,450	45,134	44,653	46,107	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/20/25	2/19/26	-	-	-

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	65.35x	16.43x	50.42x	-	10.43B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.01x	2.52x	11.32x	2.69%	274B
SIEMENS AG	26.36x	3.07x	16.77x	2%	250B
SCHNEIDER ELECTRIC SE	32.83x	4.2x	19.36x	1.49%	202B
EATON CORPORATION PLC	41.48x	6.01x	25.63x	0.93%	179B
DELTA ELECTRONICS, INC.	43.51x	5.85x	26.09x	0.98%	144B
VERTIV HOLDINGS CO.	47.8x	7.86x	31.69x	0.09%	111B
DELTA ELECTRONICS (THAILAND)	95x	12.13x	67.39x	0.33%	101B
EMERSON ELECTRIC CO.	33.56x	5.39x	18.74x	1.35%	91.37B
FUJIKURA LTD.	36.3x	6.12x	24.57x	1.07%	60.32B
Average	44.12x	6.96x	29.20x	1.21%	142.32B
Weighted average by Cap.	37.23x	5.17x	23.62x	1.47%