Valuation Vicor Corporation

Stocks

Market Closed - Nasdaq Other stock markets 21:00:00 08/07/2026 BST			5-day change	1st Jan Change
263.16 ^USD	+2.26%		-24.86%	+140.11%

07-06	Vicor Insider Sold Shares Worth $6,377,606, According to a Recent SEC Filing	MT
07-06	Vicor Insider Sold Shares Worth $1,096,968, 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	11,995	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	145.1%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	11,543	11,444	11,190
Change	-	-57.4%	-15.63%	9.17%	105.93%	157.02%	-0.86%	-2.22%
P/E	101x	94.3x	37.8x	345x	42x	88.6x	44.3x	33.2x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	14.5x	11.6x	8.88x
PEG	-	-1.7x	0x	-3.9x	0x	6.4x	0x	1x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	20.1x	12.9x	10.5x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	19.4x	12.3x	9.84x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	59.7x	28.2x	21.5x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	74.1x	34.1x	25x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	302x	76.5x	43.8x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.33%	1.31%	2.28%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.26	0.57	1.19	0.14	2.61	2.97	5.94	7.917
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	359.4	399.1	405.1	359.1	452.7	596.2	930.7	1,137
EBITDA ¹	67.31	47.48	77.48	29.11	115.4	193.5	406.5	521.2
EBIT ¹	55.6	27.2	51.36	-1.31	81.83	155.8	335.2	448.4
Net income ¹	56.62	25.45	53.6	6.129	118.6	135.6	274.3	367.4
Net Debt ¹	-	-	-	-	-402.8	-452	-551	-805
Reference price ²	126.98	53.75	44.94	48.32	109.60	263.16	263.16	263.16
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	86.65x	18.92x	58.28x	-	11.73B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.77x	2.43x	10.7x	2.88%	258B
SIEMENS AG	25.46x	2.98x	16.14x	2.09%	237B
SCHNEIDER ELECTRIC SE	28.84x	3.73x	17.22x	1.71%	172B
EATON CORPORATION PLC	34.23x	5.28x	22.49x	1.09%	154B
DELTA ELECTRONICS, INC.	46.56x	6.19x	26.83x	0.94%	153B
VERTIV HOLDINGS CO.	52.44x	8.4x	34.16x	0.08%	117B
DELTA ELECTRONICS (THAILAND)	101.21x	14.14x	73.31x	0.29%	116B
EMERSON ELECTRIC CO.	28.3x	4.65x	16.27x	1.6%	77.24B
AMETEK, INC.	32x	6.68x	20.81x	0.59%	53.11B
Average	45.35x	7.34x	29.62x	1.25%	134.98B
Weighted average by Cap.	37.64x	5.41x	24.23x	1.53%