Valuation Vicor Corporation

Stocks

Real-time Estimate Cboe BZX 14:47:38 03/09/2026 BST			5-day change	1st Jan Change
177.33 ^USD	-2.35%		-7.93%	+65.68%

06:41am	Vicor Corporation - Shareholder/Analyst Call
08-27	Vicor Corporation announces an Equity Buyback for $150 million worth of its shares.	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	8,373	-	-
Change	-	-57.4%	-15.63%	9.17%	124.4%	71.08%	-	-
Enterprise Value (EV) ¹	5,558	2,368	1,998	2,181	4,491	7,876	7,763	7,560
Change	-	-57.4%	-15.63%	9.17%	105.93%	75.36%	-1.43%	-2.62%
P/E	101x	94.3x	37.8x	345x	42x	52.5x	29.9x	22.7x
PBR	13.2x	5.2x	3.74x	3.84x	7.13x	9.51x	7.67x	5.92x
PEG	-	-1.7x	0x	-3.9x	0x	1.6x	0.4x	0.7x
Capitalization / Revenue	15.5x	5.93x	4.93x	6.07x	10.8x	13.9x	8.9x	7.3x
EV / Revenue	15.5x	5.93x	4.93x	6.07x	9.92x	13x	8.26x	6.59x
EV / EBITDA	82.6x	49.9x	25.8x	74.9x	38.9x	40x	18.6x	14.3x
EV / EBIT	100x	87x	38.9x	-1,665x	54.9x	49.1x	22.9x	16.6x
EV / FCF	832x	-57.7x	48.6x	80.1x	37.7x	125x	51.2x	31.1x
FCF Yield	0.12%	-1.73%	2.06%	1.25%	2.65%	0.8%	1.95%	3.21%
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	181.59	181.59	181.59
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	52.48x	13.04x	40x	-	8.37B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.8x	2.17x	9.74x	3.05%	243B
SIEMENS AG	25.45x	3x	16.35x	2.06%	244B
SCHNEIDER ELECTRIC SE	30.29x	3.89x	17.95x	1.61%	187B
DELTA ELECTRONICS, INC.	42.11x	5.65x	25.19x	1.01%	141B
EATON CORPORATION PLC	34.72x	5.18x	22.05x	1.1%	152B
VERTIV HOLDINGS CO.	42.49x	6.99x	28.15x	0.1%	98.83B
DELTA ELECTRONICS (THAILAND)	87.54x	11.02x	62.54x	0.36%	92.52B
EMERSON ELECTRIC CO.	30.49x	4.95x	17.22x	1.48%	83.1B
FUJIKURA LTD.	28.83x	5.14x	19.54x	1.4%	53.13B
Average	39.12x	6.10x	25.87x	1.35%	130.26B
Weighted average by Cap.	33.76x	4.66x	21.49x	1.62%