Valuation Vicor Corporation

Stocks

Real-time Estimate Cboe BZX 20:59:50 16/10/2026 BST			5-day change	1st Jan Change
191.48 ^USD	-12.93%		-28.01%	+74.77%

10-12	Foxconn, Luxshare Named in US Probe Into Vertical Power Technology Patent	MT
10-11	Chinese Apple supplier Luxshare sees little negative impact from US patent infringement probe	RE

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	10,140	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	107.19%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	9,628	9,533	9,345
Change	-	-57.4%	-15.63%	9.17%	105.93%	114.37%	-0.99%	-1.97%
P/E	101x	94.3x	37.8x	345x	42x	53.6x	34.6x	26.7x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	11.1x	8.82x	6.82x
PEG	-	-1.7x	0x	-3.9x	0x	0.9x	0.6x	0.9x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	15.8x	10.4x	8.52x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	15x	9.74x	7.85x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	41.8x	22.1x	17.2x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	49.3x	25.8x	19.4x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	148x	56.6x	36x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.67%	1.77%	2.78%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	1.26	0.57	1.19	0.14	2.61	4.107	6.353	8.247
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	359.4	399.1	405.1	359.1	452.7	643.2	979.1	1,190
EBITDA ¹	67.31	47.48	77.48	29.11	115.4	230.1	431.8	544.8
EBIT ¹	55.6	27.2	51.36	-1.31	81.83	195.3	369.4	482.6
Net income ¹	56.62	25.45	53.6	6.129	118.6	190.7	302.6	395.4
Net Debt ¹	-	-	-	-	-402.8	-512	-607	-795
Reference price ²	126.98	53.75	44.94	48.32	109.60	219.92	219.92	219.92
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VICOR CORPORATION	53.55x	14.97x	41.84x	-	10.14B
SIEMENS AG	24.98x	2.96x	16.12x	2.06%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.53x	1.65x	7.43x	3.78%	195B
SCHNEIDER ELECTRIC SE	26.94x	3.52x	16.1x	1.8%	163B
EATON CORPORATION PLC	35.76x	5.3x	22.28x	1.1%	156B
DELTA ELECTRONICS, INC.	39.9x	5.32x	23.83x	1.24%	131B
TRANE TECHNOLOGIES PLC	30.18x	4.35x	21.31x	0.89%	101B
DELTA ELECTRONICS (THAILAND)	90.17x	11.16x	63.8x	0.35%	93.37B
JOHNSON CONTROLS INTERNATIONAL PLC	30.85x	3.84x	20.65x	1.1%	89.43B
EMERSON ELECTRIC CO.	33.22x	5.34x	18.59x	1.36%	90.45B
Average	37.91x	5.84x	25.20x	1.52%	126.15B
Weighted average by Cap.	32.82x	4.41x	20.99x	1.75%