Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq Other stock markets 00:00:00 19/06/2026 +04			5-day change	1st Jan Change
331.37 ^USD	+1.91%		+9.09%	+202.34%

06-18	Vicor Insider Sold Shares Worth $6,591,458, According to a Recent SEC Filing	MT
06-17	Vicor Insider Sold Shares Worth $6,564,097, 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	15,104	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	208.63%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	14,666	14,577	15,104
Change	-	-57.4%	-15.63%	9.17%	105.93%	226.56%	-0.61%	3.62%
P/E	101x	94.3x	37.8x	345x	42x	114x	56.3x	50.7x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	18.3x	14.7x	11.6x
PEG	-	-1.7x	0x	-3.9x	0x	10x	1x	4.5x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	25.7x	16.4x	14.8x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	24.9x	15.9x	14.8x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	79.6x	37x	-
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	97x	44.4x	37.8x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	434x	102x	61.3x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.23%	0.98%	1.63%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.26	0.57	1.19	0.14	2.61	2.907	5.883	6.54
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	359.4	399.1	405.1	359.1	452.7	588.6	918.5	1,020
EBITDA ¹	67.31	47.48	77.48	29.11	115.4	184.2	394.2	-
EBIT ¹	55.6	27.2	51.36	-1.31	81.83	151.1	328.1	399.6
Net income ¹	56.62	25.45	53.6	6.129	118.6	133.4	272.3	324.2
Net Debt ¹	-	-	-	-	-402.8	-438	-527	-
Reference price ²	126.98	53.75	44.94	48.32	109.60	331.37	331.37	331.37
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VICOR CORPORATION	114x	24.92x	79.64x	-	15.1B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.77x	2.59x	11.42x	2.73%	273B
SIEMENS AG	25.58x	3.03x	16.42x	2.05%	243B
SCHNEIDER ELECTRIC SE	30.91x	4x	18.49x	1.59%	186B
DELTA ELECTRONICS, INC.	51.75x	7.07x	30.41x	0.83%	176B
EATON CORPORATION PLC	36.54x	5.62x	23.76x	1.02%	164B
VERTIV HOLDINGS CO.	57.15x	9.16x	37.28x	0.08%	128B
DELTA ELECTRONICS (THAILAND)	108.54x	15.24x	78.64x	0.28%	127B
EMERSON ELECTRIC CO.	30.92x	5.03x	17.59x	1.47%	84.38B
AMETEK, INC.	32.79x	6.84x	21.32x	0.57%	54.42B
Average	50.70x	8.35x	33.50x	1.18%	145.04B
Weighted average by Cap.	40.93x	5.95x	26.45x	1.43%