Valuation Vicor Corporation

Stocks

Real-time Estimate Cboe BZX 14:17:59 2026-09-23 EDT			5-day change	1st Jan Change
276.78 ^USD	+3.15%		+50.33%	+152.25%

09-21	Vicor Raises Q3 Growth Guidance	MT
09-17	Exchange-Traded Funds, Equity Futures Higher Pre-Bell Thursday Amid Economic Data, Fed Rate Hike	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	12,372	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	152.81%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	11,872	11,779	11,592
Change	-	-57.4%	-15.63%	9.17%	105.93%	164.34%	-0.79%	-1.59%
P/E	101x	94.3x	37.8x	345x	42x	72.7x	43.8x	33.4x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	13.8x	11.1x	8.61x
PEG	-	-1.7x	0x	-3.9x	0x	1.8x	0.7x	1.1x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	19.9x	13.1x	10.7x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	19.1x	12.5x	10.1x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	57.4x	27.9x	21.6x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	69.5x	34.4x	25.4x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	198x	79.5x	48.7x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.5%	1.26%	2.05%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.26	0.57	1.19	0.14	2.61	3.693	6.13	8.04
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	359.4	399.1	405.1	359.1	452.7	622.3	945.4	1,151
EBITDA ¹	67.31	47.48	77.48	29.11	115.4	207	422.2	536.2
EBIT ¹	55.6	27.2	51.36	-1.31	81.83	170.7	342.4	457
Net income ¹	56.62	25.45	53.6	6.129	118.6	169.3	280.8	374.4
Net Debt ¹	-	-	-	-	-402.8	-500.5	-593.7	-780.5
Reference price ²	126.98	53.75	44.94	48.32	109.60	268.34	268.34	268.34
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	72.66x	19.08x	57.37x	-	12.37B
SIEMENS AG	25.13x	3.01x	16.44x	2.06%	241B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.71x	1.84x	8.32x	3.48%	213B
SCHNEIDER ELECTRIC SE	31.02x	3.97x	18.35x	1.58%	190B
EATON CORPORATION PLC	39.2x	5.82x	24.51x	1%	172B
DELTA ELECTRONICS, INC.	46.37x	6.22x	27.89x	1.07%	156B
VERTIV HOLDINGS CO.	41.95x	6.9x	27.73x	0.1%	97.58B
DELTA ELECTRONICS (THAILAND)	90.63x	11.29x	64.34x	0.35%	94.78B
EMERSON ELECTRIC CO.	31.56x	5.11x	17.77x	1.43%	86.01B
AMETEK, INC.	33.46x	7.24x	22.73x	0.55%	56.26B
Average	42.67x	7.05x	28.55x	1.29%	131.84B
Weighted average by Cap.	35.81x	5.06x	22.83x	1.59%