Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq Other stock markets 00:00:00 08/08/2026 +04			5-day change	1st Jan Change
221.20 ^USD	+1.13%		+6.67%	+101.82%

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	10,199	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	108.4%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	9,702	9,589	9,386
Change	-	-57.4%	-15.63%	9.17%	105.93%	116.02%	-1.16%	-2.12%
P/E	101x	94.3x	37.8x	345x	42x	63.9x	36.5x	27.6x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	11.6x	9.34x	7.22x
PEG	-	-1.7x	0x	-3.9x	0x	2x	0.5x	0.9x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	16.9x	10.8x	8.89x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	16.1x	10.2x	8.19x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	49.3x	23x	17.7x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	60.5x	28.3x	20.7x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	154x	63.3x	38.6x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.65%	1.58%	2.59%
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	221.20	221.20	221.20
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	63.93x	16.06x	49.27x	-	10.2B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.72x	2.47x	11.1x	2.74%	269B
SIEMENS AG	26.16x	3.05x	16.67x	2.01%	248B
SCHNEIDER ELECTRIC SE	32.06x	4.1x	18.94x	1.52%	197B
EATON CORPORATION PLC	40.46x	5.87x	25.06x	0.95%	174B
DELTA ELECTRONICS, INC.	40.11x	5.38x	24.16x	1.06%	133B
VERTIV HOLDINGS CO.	45.15x	7.42x	29.92x	0.09%	105B
DELTA ELECTRONICS (THAILAND)	92.04x	11.81x	65.43x	0.34%	99.14B
EMERSON ELECTRIC CO.	32.32x	5.23x	18.17x	1.39%	88.28B
AMETEK, INC.	34.53x	7.16x	22.48x	0.54%	58.15B
Average	42.55x	6.86x	28.12x	1.18%	138.29B
Weighted average by Cap.	35.88x	5.03x	22.76x	1.49%